{"text_format":"1","workbook":"xlsx","n_sheets":35,"sheets":["Navigation Pane","General Input Sheet","Unit Rates","Catchment Demand","Existing Trunk Assets","Existing Trunk Assets - Water","Existing Trunk Assets - Sewer","Exist Trunk Assets - Transport","Exist Trunk Asset - Stormwater","Future Trunk Assets","Future Trunk Assets - Water","Future Trunk Assets - Sewer","Future Trunk Assets - Transport","LGIP SOW as at Aug 17","Future Trunk Asset - Stormwater","Future Trunk Assets - Parks","Exist Trunk Assets - Parks","Summary Cost Schedule","CF Projections","Unit Rates - Water","Unit Rates - Sewer","Unit Rates - Transport","Unit Rates - Parks & Community ","Unit Rates - Stormwater","Unit Rates - Land","Anticipated Gwth - Residential","Anticipated Gwth - Non Res","Catchment Demand - Water Supply","Catchment Demand- Sewer","Catchment Demand Road Transport","Catchment Demand - Stormwater","Catchment Demand - Parks & Comm","Calculation Sheet 1 - Growth","Reference Sheet","Sheet1"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":502,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Navigation Pane","index":0,"n_rows":21,"n_cols":18,"rows_kept":21,"cut":false,"hidden":false,"merged":[[17,2,17,5],[14,12,14,15],[22,2,22,5],[21,2,21,5],[18,2,18,5],[20,2,20,5],[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]]}
[]
[null,null,"Mackay Regional Council"]
[null,null,"Refer to the accompanying User Manual for detailed instructions on how to use the Spreadsheet"]
[]
[]
[null,"Version No",null,"A.1",null,"Date","17th September 2017",null,null,"Author ","C Adam",null,null,null,null,null," "]
[]
[null,"Comments",null,"Initial Draft SOW\nUpdated SOW to reflect current projections\nAmended based on input from Appointed Reviewer"]
[]
[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,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
["Return to Navigation Pane"]
[null,"General Input Sheet"]
[]
[null,"General Inputs",null,null,"Reference",null,"Value",null,"Comments"]
[]
[null,null,"Base Year",null,"YEAR",null,2016]
[null,null,null,null,null,null,{"$f":"YEAR","v":2016}]
[null,null,"Term (between 15 and 30 years)",null,"TERM",null,20]
[]
[null,"Application of Discounted Cash flow"]
[null,null," "]
[null,null,"Calculate charges using Discounted Cash flow? (Y/N)",null,"DCFTRIGGER",null,"Yes"]
[]
[null,"General Financial Inputs"]
[]
[null,"Discount Rate (WACC):"]
[null,null,"Average 10 Year Bond Rate",null,"TenYr",null,3.8899999999999997E-2,null,"Average of monthly 90 day bill rate July 2007-July 2017"]
[]
[null,"Option 1 ","Basic Margin on 10 Yr. Bond Rate",null,"Margin",null,3.5000000000000003E-2,null,"3.5% is the baseline figure quoted in LG Bulletin 06/01"]
[]
[null,null,"WACC:",null,"WACC1",null,{"$f":"G19+G21","v":7.3899999999999993E-2}]
[]
[null,"Option 2","Capital Structure (% Debt)",null,"Capstr",null,0.2]
[null,null,"Market Risk Premium",null,"Risk",null,0.06]
[null,null,"Asset Beta",null,"AssetBeta",null,1]
[null,null,"Cost of Debt",null,"Debt",null,5.5500000000000001E-2]
[]
[null,null,"WACC:",null,"WACC2",null,{"$f":"(G25*G28)+(G19+(G27*G26)*(1-G25))","v":9.8000000000000004E-2}]
[]
[null,null,"WACC Option to be applied in the calculation?",null,"WACC1",null,{"$f":"IF(G14=\"No\",0,IF(E32=\"WACC1\",WACC1,IF(E32=\"WACC2\",WACC2,\"Error\")))","v":7.3899999999999993E-2}]
[]
[null,"Escalation Rates"]
[null,null,"Capital Escalation - Future Cap X",null,"PPI",null,2.7109999999999999E-2,null,"ten (10) yr. average Roads and Bridges Index (ABS 6427, Table 15, Index 3101) t March 2017"]
[]
[null,null,"Capital Indexation Rates - Historical (June Qtr.)"]
[null,null,null,null,{"$f":"YEAR","v":2016},null,107.2,null,"Roads and Bridges Index (ABS 6427, Table 15, Index 3101)"]
[null,null,null,null,{"$f":"E38-1","v":2015},null,105.3]
[null,null,null,null,{"$f":"E39-1","v":2014},null,106.7]
[null,null,null,null,2013,null,104.1]
[null,null,null,null,2012,null,100.4]
[null,null,null,null,2011,null,97.8]
[null,null,null,null,2010,null,96.4]
[]
[null,null,"Land Escalation",null,"LandInd",null,0.06]
[]
[null,null,"Charges Escalation Rate",null,"Chargeind",null,2.5000000000000001E-2,null,"Midrange of Reserve Bank Target fo CPI"]
[null,null,null,null,null,null,{"$f":"Chargeind","v":2.5000000000000001E-2}]
[]
[null,null,null,null,null,null,{"$f":"Chargeind","v":2.5000000000000001E-2}]

{"sheet":"Unit Rates","index":2,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":true,"merged":[[3,1,3,3],[1,1,1,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay 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":true,"merged":[[1,1,1,3],[3,1,3,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay 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":"Mackay 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":1982,"n_cols":90,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[10,89,11,89],[10,10,10,14],[10,57,11,57],[10,51,11,51],[10,52,11,52],[10,53,11,53],[10,54,11,54],[10,55,11,55],[10,56,11,56],[10,45,11,45],[10,46,11,46],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,39,11,39],[10,40,11,40],[10,41,11,41],[10,42,11,42],[10,43,11,43],[10,44,11,44],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,38,11,38],[10,27,11,27],[10,28,11,28],[10,29,11,29],[10,30,11,30],[10,31,11,31],[10,32,11,32],[10,33,11,33],[10,34,11,34],[10,35,11,35],[10,36,11,36],[10,37,11,37],[10,1,10,6],[10,7,10,9],[10,15,10,18],[10,19,10,21],[10,22,11,22],[1,1,1,18],[2,1,2,18],[4,1,4,18],[7,1,7,3],[9,22,9,25]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Water Supply"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,null,"Location"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,"Baseline Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Mackay"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Sarina"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Mirani"},null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Mackay"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Sarina"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Mirani"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Mackay"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Sarina"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Mirani"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replacement Cost"]
[]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,"Reservoir, Trunk Main, etc.",null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(W11,watercatch,6,FALSE),\"\")","v":160533},12774,7209,"",null,{"$f":"VLOOKUP(AB11,'Catchment Demand - Water Supply'!$C$8:$H$11,6,FALSE)","v":160533},{"$f":"VLOOKUP(AC11,'Catchment Demand - Water Supply'!$C$8:$H$11,6,FALSE)","v":12774},{"$f":"VLOOKUP(AD11,'Catchment Demand - Water Supply'!$C$8:$H$11,6,FALSE)","v":7209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH15:BH1946)","v":335290837.42940044},{"$f":"SUM(BI15:BI1946)","v":48736491.239700019},{"$f":"SUM(BJ15:BJ1947)","v":21637464.886500001}]
[null,"WTP",null,null,null,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\",AB$14,IF(AND(W15>0,W15<=1),W15*AB$14,\"\"))","v":""},{"$f":"IF(X15=\"y\",AC$14,IF(AND(X15>0,X15<=1),X15*AC$14,\"\"))","v":""},{"$f":"IF(Y15=\"y\",AD$14,IF(AND(Y15>0,Y15<=1),Y15*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AB15=\"\",\"\",(AB15/$BF15)*$V15)","v":""},{"$f":"IF(AC15=\"\",\"\",(AC15/$BF15)*$V15)","v":""},{"$f":"IF(AD15=\"\",\"\",(AD15/$BF15)*$V15)","v":""},{"$f":"IF(AE15=\"\",\"\",(AE15/$BF15)*$V15)","v":""},{"$f":"IF(AF15=\"\",\"\",(AF15/$BF15)*$V15)","v":""},{"$f":"IF(AG15=\"\",\"\",(AG15/$BF15)*$V15)","v":""},{"$f":"IF(AH15=\"\",\"\",(AH15/$BF15)*$V15)","v":""},{"$f":"IF(AI15=\"\",\"\",(AI15/$BF15)*$V15)","v":""},{"$f":"IF(AJ15=\"\",\"\",(AJ15/$BF15)*$V15)","v":""},{"$f":"IF(AK15=\"\",\"\",(AK15/$BF15)*$V15)","v":""},{"$f":"IF(AL15=\"\",\"\",(AL15/$BF15)*$V15)","v":""},{"$f":"IF(AM15=\"\",\"\",(AM15/$BF15)*$V15)","v":""},{"$f":"IF(AN15=\"\",\"\",(AN15/$BF15)*$V15)","v":""},{"$f":"IF(AO15=\"\",\"\",(AO15/$BF15)*$V15)","v":""},{"$f":"IF(AP15=\"\",\"\",(AP15/$BF15)*$V15)","v":""},{"$f":"IF(AQ15=\"\",\"\",(AQ15/$BF15)*$V15)","v":""},{"$f":"IF(AR15=\"\",\"\",(AR15/$BF15)*$V15)","v":""},{"$f":"IF(AS15=\"\",\"\",(AS15/$BF15)*$V15)","v":""},{"$f":"IF(AT15=\"\",\"\",(AT15/$BF15)*$V15)","v":""},{"$f":"IF(AU15=\"\",\"\",(AU15/$BF15)*$V15)","v":""},{"$f":"IF(AV15=\"\",\"\",(AV15/$BF15)*$V15)","v":""},{"$f":"IF(AW15=\"\",\"\",(AW15/$BF15)*$V15)","v":""},{"$f":"IF(AX15=\"\",\"\",(AX15/$BF15)*$V15)","v":""},{"$f":"IF(AY15=\"\",\"\",(AY15/$BF15)*$V15)","v":""},{"$f":"IF(AZ15=\"\",\"\",(AZ15/$BF15)*$V15)","v":""},{"$f":"IF(BA15=\"\",\"\",(BA15/$BF15)*$V15)","v":""},{"$f":"IF(BB15=\"\",\"\",(BB15/$BF15)*$V15)","v":""},{"$f":"IF(BC15=\"\",\"\",(BC15/$BF15)*$V15)","v":""},{"$f":"IF(BD15=\"\",\"\",(BD15/$BF15)*$V15)","v":""},{"$f":"IF(BE15=\"\",\"\",(BE15/$BF15)*$V15)","v":""},{"$f":"IF(SUM(BH15:CK15)=V15,\"\",\"ERROR\")","v":""}]
[null,"Nebo Rd WTP",null,"Active",null,null,null,null,null,null,{"$f":"IF(H16=TYPE1,VLOOKUP(J16,WaterUnitrates1,2,FALSE),IF(H16=TYPE2,VLOOKUP(J16,Unitrates2,2,FALSE),0))","v":0},65653269.120000005,null,{"$f":"IF(M16=\"\",1,VLOOKUP(M16,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L16*N16","v":65653269.120000005},null,null,{"$f":"IF(P16=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P16,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P16,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R16=\"\",0,R16*10000*Q16)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O16+S16)*U16,0)","v":65653269.120000005},"y",null,"",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB16:BE16)","v":160533},null,65653269.120000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Marian WTP",null,"Active",null,null,null,null,null,null,0,10855868.211300004,null,{"$f":"IF(M17=\"\",1,VLOOKUP(M17,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},10855868.211300004,null,null,{"$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$44,3,FALSE))),1)","v":1},10855868.211300004,null,"","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB17:BE17)","v":7209},null,"","",10855868.211300004,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Sarina WTP",null,"Active",null,null,null,null,null,null,0,4216762.8734999998,null,{"$f":"IF(M18=\"\",1,VLOOKUP(M18,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4216762.8734999998,null,null,{"$f":"IF(P18=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P18,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P18,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R18=\"\",0,R18*10000*Q18)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4216762.8734999998,null,"y","",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12774,null,"",4216762.8734999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,"","",null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPS",null,null,null,null,null,null,null,null,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,"","",null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSAC",null,"Active",null,"WPSAC","Alligator Creek WPS",null,null,null,0,1482091.3591999996,null,{"$f":"IF(M21=\"\",1,VLOOKUP(M21,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1482091.3591999996,null,null,{"$f":"IF(P21=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P21,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P21,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1482091.3591999996," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","",1482091.3591999996,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSAL",null,"Active",null,"WPSAL","Alexandra WPS",null,null,null,0,16077.191000000001,null,{"$f":"IF(M22=\"\",1,VLOOKUP(M22,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16077.191000000001,null,null,{"$f":"IF(P22=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P22,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P22,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16077.191000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,16077.191000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSAND",null,"Active",null,"WPSAND","NBC Andergrove WPS",null,null,null,0,555117.35120000003,null,{"$f":"IF(M23=\"\",1,VLOOKUP(M23,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},555117.35120000003,null,null,{"$f":"IF(P23=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P23,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P23,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},555117.35120000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,555117.35120000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSASB",null,"Active",null,"WPSASB","Armstrong Beach WPS",null,null,null,0,26666.622299999999,null,{"$f":"IF(M24=\"\",1,VLOOKUP(M24,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},26666.622299999999,null,null,{"$f":"IF(P24=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P24,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P24,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26666.622299999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12774,null,"",26666.622299999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSASH",null,"Active",null,"WPSASH","Ashburtons Road WPS",null,null,null,0,739895.64130000002,null,{"$f":"IF(M25=\"\",1,VLOOKUP(M25,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},739895.64130000002,null,null,{"$f":"IF(P25=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P25,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P25,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R25=\"\",0,R25*10000*Q25)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},739895.64130000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,739895.64130000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSBJE",null,"Active",null,"WPSBJE","Rural View No 1 Reservoir Booster Pump Station",null,null,null,0,418571.31439999992,null,{"$f":"IF(M26=\"\",1,VLOOKUP(M26,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},418571.31439999992,null,null,{"$f":"IF(P26=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P26,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P26,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},418571.31439999992," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12774,null,"",418571.31439999992,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSBLK",null,"Active",null,"WPSBLK","Blacks Beach Reservoir Booster PS",null,null,null,0,640641.43919999967,null,{"$f":"IF(M27=\"\",1,VLOOKUP(M27,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},640641.43919999967,null,null,{"$f":"IF(P27=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P27,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P27,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},640641.43919999967,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,640641.43919999967,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSBM2",null,"Active",null,"WPSBM2","Bloomsbury WPS",null,null,null,0,21470.0461,null,{"$f":"IF(M28=\"\",1,VLOOKUP(M28,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},21470.0461,null,null,{"$f":"IF(P28=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P28,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P28,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21470.0461,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,21470.0461,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSBOL",null,"Active",null,"WPSBOL","Bold Street WPS",null,null,null,0,339545.60070000001,null,{"$f":"IF(M29=\"\",1,VLOOKUP(M29,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},339545.60070000001,null,null,{"$f":"IF(P29=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P29,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P29,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},339545.60070000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12774,null,"",339545.60070000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSBON",null,"Active",null,"WPSBON","Bonsons Scrub WPS",null,null,null,0,343369.42810000002,null,{"$f":"IF(M30=\"\",1,VLOOKUP(M30,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},343369.42810000002,null,null,{"$f":"IF(P30=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P30,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P30,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},343369.42810000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,343369.42810000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSCCR",null,"Active",null,"WPSCCR","Cattle Creek River Pumps",null,null,null,0,122989.49619999999,null,{"$f":"IF(M31=\"\",1,VLOOKUP(M31,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},122989.49619999999,null,null,{"$f":"IF(P31=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P31,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P31,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},122989.49619999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,122989.49619999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSCH",null,"Active",null,"WPSCH","Cape Hillsborough WPS",null,null,null,0,82935.546699999977,null,{"$f":"IF(M32=\"\",1,VLOOKUP(M32,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},82935.546699999977,null,null,{"$f":"IF(P32=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P32,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P32,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},82935.546699999977,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,82935.546699999977,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSCRE",null,null,null,"WPSCRE","Creese Street WPS",null,null,null,null,198689.30219999998,null,1,198689.30219999998,null,null,0,0,2016,1,198689.30219999998,"y"," "," "]
[null,"WPSDH",null,"Active",null,"WPSDH","Dolphin Heads WPS",null,null,null,0,474412.76539999997,null,{"$f":"IF(M34=\"\",1,VLOOKUP(M34,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},474412.76539999997,null,null,{"$f":"IF(P34=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P34,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P34,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},474412.76539999997," "," ","y",null,null,{"$f":"IF(W34=\"y\",AB$14,IF(AND(W34>0,W34<=1),W34*AB$14,\"\"))","v":""},"",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z34=\"y\",BE$14,IF(AND(Z34>0,Z34<=1),Z34*BE$14,\"\"))","v":""},7209,null,{"$f":"IF(AB34=\"\",\"\",(AB34/$BF34)*$V34)","v":""},"",474412.76539999997,"","","","","","","",{"$f":"IF(AL34=\"\",\"\",(AL34/$BF34)*$V34)","v":""},"","","","","","","","","",{"$f":"IF(AV34=\"\",\"\",(AV34/$BF34)*$V34)","v":""},"","","","","","","","","",{"$f":"IF(SUM(BH34:CK34)=V34,\"\",\"ERROR\")","v":""}]
[null,"WPSDUM",null,"Active",null,"WPSDUM","Dumbleton Raw WPS",null,null,null,0,5993493.3570999997,null,{"$f":"IF(M35=\"\",1,VLOOKUP(M35,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},5993493.3570999997,null,null,{"$f":"IF(P35=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P35,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P35,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5993493.3570999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5993493.3570999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSEABPS",null,"Active",null,"WPSEABPS","Eulbertie Ave Booster PS",null,null,null,0,492876.82380000001,null,{"$f":"IF(M36=\"\",1,VLOOKUP(M36,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},492876.82380000001,null,null,{"$f":"IF(P36=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P36,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P36,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},492876.82380000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,492876.82380000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSEE",null,"Active",null,"WPSEE","Eversleigh Estate WPS",null,null,null,0,53580.539000000012,null,{"$f":"IF(M37=\"\",1,VLOOKUP(M37,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},53580.539000000012,null,null,{"$f":"IF(P37=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P37,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P37,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53580.539000000012,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,53580.539000000012,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSFSB",null,"Active",null,"WPSFSB","Florence St WPS",null,null,null,0,202611.12570000003,null,{"$f":"IF(M38=\"\",1,VLOOKUP(M38,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},202611.12570000003,null,null,{"$f":"IF(P38=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P38,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P38,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},202611.12570000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,202611.12570000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSGOL",null,"Active",null,"WPSGOL","Golf Links WPS",null,null,null,0,1245712.6521999999,null,{"$f":"IF(M39=\"\",1,VLOOKUP(M39,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1245712.6521999999,null,null,{"$f":"IF(P39=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P39,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P39,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1245712.6521999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1245712.6521999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSGRE",null,null,null,"WPSGRE","Green St (High Level) WPS",null,null,null,null,280546.90639999998,null,1,280546.90639999998,null,null,0,0,2016,1,280546.90639999998,"y"," "," "]
[null,"WPSHIL",null,null,null,"WPSHIL","Hill Street WPS",null,null,null,null,255147.799,null,1,255147.799,null,null,0,0,2016,1,255147.799,"y"," "," "]
[null,"WPSHIL",null,"Active",null,"WPSHIL","Hill Street WPS",null,null,null,0,255147.799,null,{"$f":"IF(M42=\"\",1,VLOOKUP(M42,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},255147.799,null,null,{"$f":"IF(P42=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P42,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P42,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},255147.799,"y"," "," ",null,null,{"$f":"IF(W42=\"y\",AB$14,IF(AND(W42>0,W42<=1),W42*AB$14,\"\"))","v":160533},{"$f":"IF(X42=\"y\",AC$14,IF(AND(X42>0,X42<=1),X42*AC$14,\"\"))","v":""},{"$f":"IF(Y42=\"y\",AD$14,IF(AND(Y42>0,Y42<=1),Y42*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z42=\"y\",BE$14,IF(AND(Z42>0,Z42<=1),Z42*BE$14,\"\"))","v":""},160533,null,{"$f":"IF(AB42=\"\",\"\",(AB42/$BF42)*$V42)","v":255147.799},{"$f":"IF(AC42=\"\",\"\",(AC42/$BF42)*$V42)","v":""},{"$f":"IF(AD42=\"\",\"\",(AD42/$BF42)*$V42)","v":""},{"$f":"IF(AE42=\"\",\"\",(AE42/$BF42)*$V42)","v":""},{"$f":"IF(AF42=\"\",\"\",(AF42/$BF42)*$V42)","v":""},{"$f":"IF(AG42=\"\",\"\",(AG42/$BF42)*$V42)","v":""},{"$f":"IF(AH42=\"\",\"\",(AH42/$BF42)*$V42)","v":""},{"$f":"IF(AI42=\"\",\"\",(AI42/$BF42)*$V42)","v":""},{"$f":"IF(AJ42=\"\",\"\",(AJ42/$BF42)*$V42)","v":""},{"$f":"IF(AK42=\"\",\"\",(AK42/$BF42)*$V42)","v":""},{"$f":"IF(AL42=\"\",\"\",(AL42/$BF42)*$V42)","v":""},{"$f":"IF(AM42=\"\",\"\",(AM42/$BF42)*$V42)","v":""},{"$f":"IF(AN42=\"\",\"\",(AN42/$BF42)*$V42)","v":""},{"$f":"IF(AO42=\"\",\"\",(AO42/$BF42)*$V42)","v":""},{"$f":"IF(AP42=\"\",\"\",(AP42/$BF42)*$V42)","v":""},{"$f":"IF(AQ42=\"\",\"\",(AQ42/$BF42)*$V42)","v":""},{"$f":"IF(AR42=\"\",\"\",(AR42/$BF42)*$V42)","v":""},{"$f":"IF(AS42=\"\",\"\",(AS42/$BF42)*$V42)","v":""},{"$f":"IF(AT42=\"\",\"\",(AT42/$BF42)*$V42)","v":""},{"$f":"IF(AU42=\"\",\"\",(AU42/$BF42)*$V42)","v":""},{"$f":"IF(AV42=\"\",\"\",(AV42/$BF42)*$V42)","v":""},{"$f":"IF(AW42=\"\",\"\",(AW42/$BF42)*$V42)","v":""},{"$f":"IF(AX42=\"\",\"\",(AX42/$BF42)*$V42)","v":""},{"$f":"IF(AY42=\"\",\"\",(AY42/$BF42)*$V42)","v":""},{"$f":"IF(AZ42=\"\",\"\",(AZ42/$BF42)*$V42)","v":""},{"$f":"IF(BA42=\"\",\"\",(BA42/$BF42)*$V42)","v":""},{"$f":"IF(BB42=\"\",\"\",(BB42/$BF42)*$V42)","v":""},{"$f":"IF(BC42=\"\",\"\",(BC42/$BF42)*$V42)","v":""},{"$f":"IF(BD42=\"\",\"\",(BD42/$BF42)*$V42)","v":""},{"$f":"IF(BE42=\"\",\"\",(BE42/$BF42)*$V42)","v":""},{"$f":"IF(SUM(BH42:CK42)=V42,\"\",\"ERROR\")","v":""}]
[null,"WPSHLPS",null,"Active",null,"WPSHLPS","Nebo Rd Wtp High Lift PS",null,null,null,0,1788413.8846,null,{"$f":"IF(M43=\"\",1,VLOOKUP(M43,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1788413.8846,null,null,{"$f":"IF(P43=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P43,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P43,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1788413.8846,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1788413.8846,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSHV",null,"Active",null,"WPSHV","Harbour Village WPS",null,null,null,0,454268.95019999996,null,{"$f":"IF(M44=\"\",1,VLOOKUP(M44,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},454268.95019999996,null,null,{"$f":"IF(P44=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P44,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P44,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},454268.95019999996," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",454268.95019999996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSILL",null,"Active",null,"WPSILL","Illalangi WPS",null,null,null,0,135527.4203,null,{"$f":"IF(M45=\"\",1,VLOOKUP(M45,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},135527.4203,null,null,{"$f":"IF(P45=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P45,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P45,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},135527.4203," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",135527.4203,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSJC",null,"Active",null,"WPSJC","Janes Creek WPS",null,null,null,0,1169866.6990999999,null,{"$f":"IF(M46=\"\",1,VLOOKUP(M46,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1169866.6990999999,null,null,{"$f":"IF(P46=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P46,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P46,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1169866.6990999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1169866.6990999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSKOU",null,"Active",null,"WPSKOU","Koumala WPS",null,null,null,0,12444.423699999999,null,{"$f":"IF(M47=\"\",1,VLOOKUP(M47,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},12444.423699999999,null,null,{"$f":"IF(P47=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P47,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P47,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12444.423699999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,12444.423699999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSLLP",null,"Active",null,"WPSLLP","Nebo Road Low Lift PS",null,null,null,0,275775.45,null,{"$f":"IF(M48=\"\",1,VLOOKUP(M48,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},275775.45,null,null,{"$f":"IF(P48=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P48,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P48,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},275775.45,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,275775.45,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSLSB",null,"Active",null,"WPSLSB","Leslie St Booster PS",null,null,null,0,86395.67849999998,null,{"$f":"IF(M49=\"\",1,VLOOKUP(M49,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},86395.67849999998,null,null,{"$f":"IF(P49=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P49,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P49,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},86395.67849999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,86395.67849999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSLV",null,"Active",null,"WPSLV","Leap Views WPS",null,null,null,0,81648.583700000017,null,{"$f":"IF(M50=\"\",1,VLOOKUP(M50,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},81648.583700000017,null,null,{"$f":"IF(P50=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P50,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P50,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},81648.583700000017,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,81648.583700000017,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSMARB",null,"Active",null,"WPSMARB","Marian Reservoir Booster PS",null,null,null,0,674502.04030000023,null,{"$f":"IF(M51=\"\",1,VLOOKUP(M51,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},674502.04030000023,null,null,{"$f":"IF(P51=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P51,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P51,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},674502.04030000023," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",674502.04030000023,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSMB",null,"Active",null,"WPSMB","Mcewens Beach WPS",null,null,null,0,244896.45399999997,null,{"$f":"IF(M52=\"\",1,VLOOKUP(M52,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},244896.45399999997,null,null,{"$f":"IF(P52=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P52,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P52,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},244896.45399999997," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",244896.45399999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSMIRB",null,"Active",null,"WPSMIRB","Mirani Reservoir Booster PS",null,null,null,0,533056.61029999994,null,{"$f":"IF(M53=\"\",1,VLOOKUP(M53,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},533056.61029999994,null,null,{"$f":"IF(P53=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P53,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P53,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},533056.61029999994," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",533056.61029999994,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSNM2",null,"Active",null,"WPSNM2","Willetts Road WPS",null,null,null,0,1378401.7347000001,null,{"$f":"IF(M54=\"\",1,VLOOKUP(M54,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1378401.7347000001,null,null,{"$f":"IF(P54=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P54,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P54,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1378401.7347000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1378401.7347000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSPCRW",null,"Active",null,"WPSPCRW","Plane Creek Raw WPS",null,null,null,0,693507.97039999999,null,{"$f":"IF(M55=\"\",1,VLOOKUP(M55,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},693507.97039999999,null,null,{"$f":"IF(P55=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P55,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P55,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},693507.97039999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",693507.97039999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPSSHU",null,"Active",null,"WPSSHU","Shuttlewoods WPS",null,null,null,null,129822.96469999998,null,1,129822.96469999998,null,null,0,0,2016,1,129822.96469999998,"y",null,null,null,null,{"$f":"IF(W56=\"y\",AB$14,IF(AND(W56>0,W56<=1),W56*AB$14,\"\"))","v":160533}]
[null,"WPSSP",null,"Active",null,"WPSSP","Slade Point WPS",null,null,null,0,855272.92559999996,null,{"$f":"IF(M57=\"\",1,VLOOKUP(M57,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},855272.92559999996,null,null,{"$f":"IF(P57=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P57,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P57,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},855272.92559999996,"y"," "," ",null,null,{"$f":"IF(W57=\"y\",AB$14,IF(AND(W57>0,W57<=1),W57*AB$14,\"\"))","v":160533},{"$f":"IF(X57=\"y\",AC$14,IF(AND(X57>0,X57<=1),X57*AC$14,\"\"))","v":""},{"$f":"IF(Y57=\"y\",AD$14,IF(AND(Y57>0,Y57<=1),Y57*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z57=\"y\",BE$14,IF(AND(Z57>0,Z57<=1),Z57*BE$14,\"\"))","v":""},160533,null,{"$f":"IF(AB57=\"\",\"\",(AB57/$BF57)*$V57)","v":855272.92559999996},"","","","","","","","","",{"$f":"IF(AL57=\"\",\"\",(AL57/$BF57)*$V57)","v":""},"","","","","","","","","",{"$f":"IF(AV57=\"\",\"\",(AV57/$BF57)*$V57)","v":""},"","","","","","","","","",{"$f":"IF(SUM(BH57:CK57)=V57,\"\",\"ERROR\")","v":""}]
[null,"WPSSS",null,"Active",null,"WPSSS","South Sarina WPS",null,null,null,0,234565.07459999993,null,{"$f":"IF(M58=\"\",1,VLOOKUP(M58,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},234565.07459999993,null,null,{"$f":"IF(P58=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P58,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P58,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},234565.07459999993," ","y"," ",null,null,{"$f":"IF(W58=\"y\",AB$14,IF(AND(W58>0,W58<=1),W58*AB$14,\"\"))","v":""},{"$f":"IF(X58=\"y\",AC$14,IF(AND(X58>0,X58<=1),X58*AC$14,\"\"))","v":12774},{"$f":"IF(Y58=\"y\",AD$14,IF(AND(Y58>0,Y58<=1),Y58*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z58=\"y\",BE$14,IF(AND(Z58>0,Z58<=1),Z58*BE$14,\"\"))","v":""},12774,null,"",234565.07459999993,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(BH58:CK58)=V58,\"\",\"ERROR\")","v":""}]
[null,"WPSSUN",null,null,null,"WPSSUN","Sunset Drive WPS",null,null,null,null,83033.295699999988,null,1,83033.295699999988,null,null,0,0,2016,1,83033.295699999988,"y"," "," "]
[null,"WPSVC",null,"Active",null,"WPSVC","Vines Creek WPS",null,null,null,0,757052.14410000003,null,{"$f":"IF(M60=\"\",1,VLOOKUP(M60,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},757052.14410000003,null,null,{"$f":"IF(P60=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P60,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P60,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},757052.14410000003,"y"," "," ",null,null,{"$f":"IF(W60=\"y\",AB$14,IF(AND(W60>0,W60<=1),W60*AB$14,\"\"))","v":160533},{"$f":"IF(X60=\"y\",AC$14,IF(AND(X60>0,X60<=1),X60*AC$14,\"\"))","v":""},{"$f":"IF(Y60=\"y\",AD$14,IF(AND(Y60>0,Y60<=1),Y60*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z60=\"y\",BE$14,IF(AND(Z60>0,Z60<=1),Z60*BE$14,\"\"))","v":""},160533,null,{"$f":"IF(AB60=\"\",\"\",(AB60/$BF60)*$V60)","v":757052.14410000003},{"$f":"IF(AC60=\"\",\"\",(AC60/$BF60)*$V60)","v":""},{"$f":"IF(AD60=\"\",\"\",(AD60/$BF60)*$V60)","v":""},{"$f":"IF(AE60=\"\",\"\",(AE60/$BF60)*$V60)","v":""},{"$f":"IF(AF60=\"\",\"\",(AF60/$BF60)*$V60)","v":""},{"$f":"IF(AG60=\"\",\"\",(AG60/$BF60)*$V60)","v":""},{"$f":"IF(AH60=\"\",\"\",(AH60/$BF60)*$V60)","v":""},{"$f":"IF(AI60=\"\",\"\",(AI60/$BF60)*$V60)","v":""},{"$f":"IF(AJ60=\"\",\"\",(AJ60/$BF60)*$V60)","v":""},{"$f":"IF(AK60=\"\",\"\",(AK60/$BF60)*$V60)","v":""},{"$f":"IF(AL60=\"\",\"\",(AL60/$BF60)*$V60)","v":""},{"$f":"IF(AM60=\"\",\"\",(AM60/$BF60)*$V60)","v":""},{"$f":"IF(AN60=\"\",\"\",(AN60/$BF60)*$V60)","v":""},{"$f":"IF(AO60=\"\",\"\",(AO60/$BF60)*$V60)","v":""},{"$f":"IF(AP60=\"\",\"\",(AP60/$BF60)*$V60)","v":""},{"$f":"IF(AQ60=\"\",\"\",(AQ60/$BF60)*$V60)","v":""},{"$f":"IF(AR60=\"\",\"\",(AR60/$BF60)*$V60)","v":""},{"$f":"IF(AS60=\"\",\"\",(AS60/$BF60)*$V60)","v":""},{"$f":"IF(AT60=\"\",\"\",(AT60/$BF60)*$V60)","v":""},{"$f":"IF(AU60=\"\",\"\",(AU60/$BF60)*$V60)","v":""},{"$f":"IF(AV60=\"\",\"\",(AV60/$BF60)*$V60)","v":""},{"$f":"IF(AW60=\"\",\"\",(AW60/$BF60)*$V60)","v":""},{"$f":"IF(AX60=\"\",\"\",(AX60/$BF60)*$V60)","v":""},{"$f":"IF(AY60=\"\",\"\",(AY60/$BF60)*$V60)","v":""},{"$f":"IF(AZ60=\"\",\"\",(AZ60/$BF60)*$V60)","v":""},{"$f":"IF(BA60=\"\",\"\",(BA60/$BF60)*$V60)","v":""},{"$f":"IF(BB60=\"\",\"\",(BB60/$BF60)*$V60)","v":""},{"$f":"IF(BC60=\"\",\"\",(BC60/$BF60)*$V60)","v":""},{"$f":"IF(BD60=\"\",\"\",(BD60/$BF60)*$V60)","v":""},{"$f":"IF(BE60=\"\",\"\",(BE60/$BF60)*$V60)","v":""},{"$f":"IF(SUM(BH60:CK60)=V60,\"\",\"ERROR\")","v":""}]
[null,"WPSWAL",null,"Active",null,"WPSWAL","Walkerston WPS",null,null,null,0,574407.92680000002,null,{"$f":"IF(M61=\"\",1,VLOOKUP(M61,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},574407.92680000002,null,null,{"$f":"IF(P61=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P61,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P61,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},574407.92680000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,574407.92680000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0001",null,"Active",null,"WSU0001","Mount Bassett Reservoir",null,null,null,0,22621.925999999999,null,{"$f":"IF(M62=\"\",1,VLOOKUP(M62,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},22621.925999999999,null,null,{"$f":"IF(P62=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P62,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P62,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22621.925999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,22621.925999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0008",null,"Active",null,"WSU0008","Shoal Point Reservoir",null,null,null,0,22621.925999999999,null,{"$f":"IF(M63=\"\",1,VLOOKUP(M63,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},22621.925999999999,null,null,{"$f":"IF(P63=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P63,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P63,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22621.925999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,22621.925999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M64=\"\",1,VLOOKUP(M64,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P64=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P64,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P64,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0," "," "," ",null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Reservoir",null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M65=\"\",1,VLOOKUP(M65,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P65=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P65,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P65,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0," "," "," ",null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0001",null,"Active",null,"WSU0001","Mount Bassett Reservoir",null,null,null,0,2113758.0482000005,null,{"$f":"IF(M66=\"\",1,VLOOKUP(M66,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2113758.0482000005,null,null,{"$f":"IF(P66=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P66,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P66,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2113758.0482000005,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2113758.0482000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0002",null,"Active",null,"WSU0002","Slade Point Reservoir",null,null,null,0,1633532.8444999997,null,{"$f":"IF(M67=\"\",1,VLOOKUP(M67,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L67*N67","v":1633532.8444999997},null,null,{"$f":"IF(P67=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P67,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P67,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O67+S67)*U67,0)","v":1633532.8444999997},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1633532.8444999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0003",null,"Active",null,"WSU0003","Blacks Beach No 1 Reservoir",null,null,null,{"$f":"IF(H68=TYPE1,VLOOKUP(J68,WaterUnitrates1,2,FALSE),IF(H68=TYPE2,VLOOKUP(J68,Unitrates2,2,FALSE),0))","v":0},1149646.2467,null,{"$f":"IF(M68=\"\",1,VLOOKUP(M68,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1149646.2467,null,null,{"$f":"IF(P68=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P68,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P68,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1149646.2467,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1149646.2467,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0004",null,"Active",null,"WSU0004","Blacks Beach No 2 Reservoir",null,null,null,0,1797196.0331999999,null,{"$f":"IF(M69=\"\",1,VLOOKUP(M69,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1797196.0331999999,null,null,{"$f":"IF(P69=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P69,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P69,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1797196.0331999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB69:BE69)","v":160533},null,1797196.0331999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0005",null,"Active",null,"WSU0005","North Mackay No 2 Reservoir - Green Street",null,null,null,0,707716.45129999996,null,{"$f":"IF(M70=\"\",1,VLOOKUP(M70,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},707716.45129999996,null,null,{"$f":"IF(P70=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P70,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P70,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},707716.45129999996,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,707716.45129999996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0006",null,"Active",null,"WSU0006","North Mackay No 1 Reservoir - Berry Street",null,null,null,0,810439.20349999995,null,{"$f":"IF(M71=\"\",1,VLOOKUP(M71,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},810439.20349999995,null,null,{"$f":"IF(P71=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P71,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P71,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},810439.20349999995,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,810439.20349999995,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0007",null,"Active",null,"WSU0007","North Mackay No 3 Reservoir - Pollock Street",null,null,null,0,341216.04760000005,null,{"$f":"IF(M72=\"\",1,VLOOKUP(M72,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},341216.04760000005,null,null,{"$f":"IF(P72=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P72,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P72,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},341216.04760000005,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,341216.04760000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0008",null,"Active",null,"WSU0008","Shoal Point Reservoir",null,null,null,0,406860.2782,null,{"$f":"IF(M73=\"\",1,VLOOKUP(M73,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},406860.2782,null,null,{"$f":"IF(P73=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P73,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P73,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},406860.2782,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,406860.2782,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0009",null,"Active",null,"WSU0009","Walkerston No 1 Reservoir",null,null,null,0,746760.00659999996,null,{"$f":"IF(M74=\"\",1,VLOOKUP(M74,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},746760.00659999996,null,null,{"$f":"IF(P74=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P74,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P74,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},746760.00659999996,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,746760.00659999996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0010",null,"Active",null,"WSU0010","Walkerston No 2 Reservoir - Silingardies Road",null,null,null,0,1191405.4977999998,null,{"$f":"IF(M75=\"\",1,VLOOKUP(M75,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1191405.4977999998,null,null,{"$f":"IF(P75=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P75,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P75,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1191405.4977999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1191405.4977999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0017",null,"Active",null,"WSU0017","Mount Pleasant No 1 Reservoir",null,null,null,0,4075027.6056999997,null,{"$f":"IF(M76=\"\",1,VLOOKUP(M76,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4075027.6056999997,null,null,{"$f":"IF(P76=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P76,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P76,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R76=\"\",0,R76*10000*Q76)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4075027.6056999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4075027.6056999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0018",null,"Active",null,"WSU0018","Mount Pleasant No 2 Reservoir",null,null,null,0,5513802.6958999997,null,{"$f":"IF(M77=\"\",1,VLOOKUP(M77,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},5513802.6958999997,null,null,{"$f":"IF(P77=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P77,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P77,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5513802.6958999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5513802.6958999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0019",null,"Active",null,"WSU0019","Mount Oscar No 1 Reservoir - Reservoir Road",null,null,null,0,2483784.1216000002,null,{"$f":"IF(M78=\"\",1,VLOOKUP(M78,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2483784.1216000002,null,null,{"$f":"IF(P78=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P78,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P78,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2483784.1216000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2483784.1216000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0020",null,"Active",null,"WSU0020","Mount Oscar No 2 Reservoir - Reservoir Road",null,null,null,0,2424443.1097000004,null,{"$f":"IF(M79=\"\",1,VLOOKUP(M79,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2424443.1097000004,null,null,{"$f":"IF(P79=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P79,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P79,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2424443.1097000004,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2424443.1097000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0022",null,"Active",null,"WSU0022","Mount Pleasant No 3 Reservoir",null,null,null,0,4021543.9169999999,null,{"$f":"IF(M80=\"\",1,VLOOKUP(M80,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},4021543.9169999999,null,null,{"$f":"IF(P80=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P80,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P80,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4021543.9169999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4021543.9169999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0023",null,"Active",null,"WSU0023","Farleigh Reservoir",null,null,null,0,1954569.2547000002,null,{"$f":"IF(M81=\"\",1,VLOOKUP(M81,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1954569.2547000002,null,null,{"$f":"IF(P81=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P81,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P81,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1954569.2547000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1954569.2547000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0027",null,"Active",null,"WSU0027","Rural View Reservoir",null,null,null,0,3271913.5956000001,null,{"$f":"IF(M82=\"\",1,VLOOKUP(M82,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},3271913.5956000001,null,null,{"$f":"IF(P82=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P82,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P82,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3271913.5956000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3271913.5956000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0033",null,"Active",null,"WSU0033","Armstrong Beach Reservoir",null,null,null,0,248153.18380000003,null,{"$f":"IF(M83=\"\",1,VLOOKUP(M83,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},248153.18380000003,null,null,{"$f":"IF(P83=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P83,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P83,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},248153.18380000003," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",248153.18380000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0037",null,"Active",null,"WSU0037","Marian No 1 Reservoir",null,null,null,0,1193890.4761000001,null,{"$f":"IF(M84=\"\",1,VLOOKUP(M84,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1193890.4761000001,null,null,{"$f":"IF(P84=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P84,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P84,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1193890.4761000001," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",1193890.4761000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0038",null,"Active",null,"WSU0038","Marian No 2 Reservoir",null,null,null,0,901508.4,null,{"$f":"IF(M85=\"\",1,VLOOKUP(M85,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},901508.4,null,null,{"$f":"IF(P85=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P85,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P85,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},901508.4," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",901508.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0039",null,"Active",null,"WSU0039","Alligator Creek Balance Tank",null,null,null,0,36890.094899999996,null,{"$f":"IF(M86=\"\",1,VLOOKUP(M86,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},36890.094899999996,null,null,{"$f":"IF(P86=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P86,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P86,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36890.094899999996," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",36890.094899999996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0040",null,"Active",null,"WSU0040","Mount Griffith Reservoir",null,null,null,0,964819.96920000005,null,{"$f":"IF(M87=\"\",1,VLOOKUP(M87,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},964819.96920000005,null,null,{"$f":"IF(P87=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P87,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P87,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},964819.96920000005," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",964819.96920000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0041",null,"Active",null,"WSU0041","Mount Haden Reservoir",null,null,null,0,924838.16740000015,null,{"$f":"IF(M88=\"\",1,VLOOKUP(M88,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},924838.16740000015,null,null,{"$f":"IF(P88=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P88,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P88,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},924838.16740000015," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",924838.16740000015,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0042",null,"Active",null,"WSU0042","Mirani No 1 Reservoir",null,null,null,0,1071902.4181000001,null,{"$f":"IF(M89=\"\",1,VLOOKUP(M89,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1071902.4181000001,null,null,{"$f":"IF(P89=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P89,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P89,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1071902.4181000001," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",1071902.4181000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0043",null,"Active",null,"WSU0043","Mirani No 2 Reservoir",null,null,null,0,901508.40399999998,null,{"$f":"IF(M90=\"\",1,VLOOKUP(M90,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},901508.40399999998,null,null,{"$f":"IF(P90=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P90,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P90,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},901508.40399999998," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",901508.40399999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0044",null,"Active",null,"WSU0044","Sarina No 1 Reservoir",null,null,null,0,1622995.4778,null,{"$f":"IF(M91=\"\",1,VLOOKUP(M91,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1622995.4778,null,null,{"$f":"IF(P91=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P91,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P91,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1622995.4778," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",1622995.4778,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0045",null,"Active",null,"WSU0045","Sarina No 2 Reservoir",null,null,null,0,1134008.1171000001,null,{"$f":"IF(M92=\"\",1,VLOOKUP(M92,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},1134008.1171000001,null,null,{"$f":"IF(P92=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P92,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P92,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1134008.1171000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",1134008.1171000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0046",null,"Active",null,"WSU0046","Sarina No 3 Reservoir",null,null,null,0,134258.63430000001,null,{"$f":"IF(M93=\"\",1,VLOOKUP(M93,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},134258.63430000001,null,null,{"$f":"IF(P93=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P93,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P93,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},134258.63430000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",134258.63430000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WSU0047",null,"Active",null,"WSU0047","Mirani No 3 Reservoir",null,null,null,0,411756.07500000001,null,{"$f":"IF(M94=\"\",1,VLOOKUP(M94,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},411756.07500000001,null,null,{"$f":"IF(P94=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P94,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P94,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},411756.07500000001," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",411756.07500000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M95=\"\",1,VLOOKUP(M95,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P95=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P95,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P95,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0," "," "," ",null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Trunk Main",null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(M96=\"\",1,VLOOKUP(M96,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},0,null,null,{"$f":"IF(P96=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P96,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P96,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0," "," "," ",null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"94231",null,"Passive",null,"SH046 - SH047",null,null,null,null,0,16792.053599999999,null,{"$f":"IF(M97=\"\",1,VLOOKUP(M97,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},16792.053599999999,null,null,{"$f":"IF(P97=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P97,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P97,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16792.053599999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,16792.053599999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,104447,null,"Passive",null,"SH047 - SH068",null,null,null,null,0,11549.3784,null,{"$f":"IF(M98=\"\",1,VLOOKUP(M98,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},11549.3784,null,null,{"$f":"IF(P98=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P98,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P98,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11549.3784,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11549.3784,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104448",null,"Passive",null,"SH068 - SH072",null,null,null,null,0,9783.4184000000005,null,{"$f":"IF(M99=\"\",1,VLOOKUP(M99,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},9783.4184000000005,null,null,{"$f":"IF(P99=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P99,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P99,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9783.4184000000005,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9783.4184000000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104949",null,"Passive",null,"BL162 - BL168",null,null,null,null,0,56921.983999999997,null,{"$f":"IF(M100=\"\",1,VLOOKUP(M100,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},56921.983999999997,null,null,{"$f":"IF(P100=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P100,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P100,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56921.983999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,56921.983999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104940",null,"Passive",null,"BL192 - BL162",null,null,null,null,0,110884.7712,null,{"$f":"IF(M101=\"\",1,VLOOKUP(M101,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},110884.7712,null,null,{"$f":"IF(P101=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P101,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P101,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110884.7712,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,110884.7712,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"94232",null,"Passive",null,"SH046 - SH039",null,null,null,null,0,72122.399999999994,null,{"$f":"IF(M102=\"\",1,VLOOKUP(M102,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},72122.399999999994,null,null,{"$f":"IF(P102=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P102,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P102,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},72122.399999999994,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,72122.399999999994,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"41576",null,"Passive",null,"SH041 - SH038",null,null,null,null,0,2968,null,{"$f":"IF(M103=\"\",1,VLOOKUP(M103,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},2968,null,null,{"$f":"IF(P103=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P103,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P103,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2968,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2968,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22177",null,"Passive",null,"SH099 - SH006",null,null,null,null,0,37957.752,null,{"$f":"IF(M104=\"\",1,VLOOKUP(M104,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},37957.752,null,null,{"$f":"IF(P104=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P104,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P104,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37957.752,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,37957.752,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"41573",null,"Passive",null,"SH030 - SH030A",null,null,null,null,0,44771.092799999999,null,{"$f":"IF(M105=\"\",1,VLOOKUP(M105,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},44771.092799999999,null,null,{"$f":"IF(P105=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P105,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P105,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44771.092799999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,44771.092799999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20955",null,"Passive",null,"PL003 - PL008",null,null,null,null,0,24984.0304,null,{"$f":"IF(M106=\"\",1,VLOOKUP(M106,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},24984.0304,null,null,{"$f":"IF(P106=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P106,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P106,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24984.0304,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,24984.0304,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20470",null,"Passive",null,"PL009 - PL010",null,null,null,null,0,20776,null,{"$f":"IF(M107=\"\",1,VLOOKUP(M107,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},20776,null,null,{"$f":"IF(P107=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P107,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P107,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20776,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,20776,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20956",null,"Passive",null,"PL008 - PL009",null,null,null,null,0,18401.599999999999,null,{"$f":"IF(M108=\"\",1,VLOOKUP(M108,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},18401.599999999999,null,null,{"$f":"IF(P108=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P108,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P108,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18401.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,18401.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98218",null,"Passive",null,"NBWS14 - NBWS15",null,null,null,null,0,5266.08,null,{"$f":"IF(M109=\"\",1,VLOOKUP(M109,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},5266.08,null,null,{"$f":"IF(P109=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P109,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P109,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5266.08,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5266.08,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"83086",null,"Passive",null,"EI035 - EI060",null,null,null,null,0,34272,null,{"$f":"IF(M110=\"\",1,VLOOKUP(M110,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},{"$f":"L110*N110","v":34272},null,null,{"$f":"IF(P110=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P110,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P110,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O110+S110)*U110,0)","v":34272},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,34272,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24453",null,"Passive",null,"PL063 - PL064",null,null,null,null,{"$f":"IF(H111=TYPE1,VLOOKUP(J111,WaterUnitrates1,2,FALSE),IF(H111=TYPE2,VLOOKUP(J111,Unitrates2,2,FALSE),0))","v":0},18995.2,null,{"$f":"IF(M111=\"\",1,VLOOKUP(M111,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},18995.2,null,null,{"$f":"IF(P111=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P111,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P111,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18995.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,18995.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24458",null,"Passive",null,"PL064 - PL065",null,null,null,null,0,12292.8624,null,{"$f":"IF(M112=\"\",1,VLOOKUP(M112,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},12292.8624,null,null,{"$f":"IF(P112=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P112,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P112,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12292.8624,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB112:BE112)","v":160533},null,12292.8624,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"40740",null,"Passive",null,"PL065 - PL103",null,null,null,null,0,38880.800000000003,null,{"$f":"IF(M113=\"\",1,VLOOKUP(M113,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},38880.800000000003,null,null,{"$f":"IF(P113=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P113,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P113,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38880.800000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,38880.800000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"40579",null,"Passive",null,"PL103 - PL105",null,null,null,null,0,28196,null,{"$f":"IF(M114=\"\",1,VLOOKUP(M114,'Unit Rates - Water'!$H$12:$I$23,2,FALSE))","v":1},28196,null,null,{"$f":"IF(P114=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P114,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P114,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28196,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,28196,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"40606",null,"Passive",null,"PL105 - PL106",null,null,0,0,0,1780.8,0,{"$f":"M115","v":0},0,null,null,{"$f":"IF(P115=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P115,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P115,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"94774",null,"Passive",null,"BL133 - BL134",null,null,680,100,230,8310.4,1,1,8310.4,null,null,{"$f":"IF(P116=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P116,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P116,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8310.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8310.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"94782",null,"Passive",null,"BL133 - BL031",null,null,28,100,230,21942,1,1,21942,null,null,{"$f":"IF(P117=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P117,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P117,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R117=\"\",0,R117*10000*Q117)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21942,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,21942,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"127850",null,"Passive",null,"BL063 - BL200",null,null,590,100,230,132147.88920000001,1,1,132147.88920000001,null,null,{"$f":"IF(P118=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P118,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P118,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},132147.88920000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,132147.88920000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24446",null,"Passive",null,"PL060 - PL061",null,null,186,100,230,14246.4,1,1,14246.4,null,null,{"$f":"IF(P119=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P119,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P119,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14246.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,14246.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"364160",null,"Passive",null,"PL017 - PL017A",null,null,455,100,230,27881.392,1,1,27881.392,null,null,{"$f":"IF(P120=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P120,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P120,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27881.392,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,27881.392,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24639",null,"Passive",null,"PL061 - PL062",null,null,84,150,288,24734.124800000001,1,1,24734.124800000001,null,null,{"$f":"IF(P121=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P121,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P121,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24734.124800000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,24734.124800000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24450",null,"Passive",null,"PL062 - PL063",null,null,163,150,288,11877.6392,1,1,11877.6392,null,null,{"$f":"IF(P122=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P122,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P122,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11877.6392,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11877.6392,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"40450",null,"Passive",null,"PL061 - PL072",null,null,128,150,288,13652.8,1,1,13652.8,null,null,{"$f":"IF(P123=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P123,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P123,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13652.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13652.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"82533",null,"Passive",null,"PLR01A - PLR01",null,null,104,150,288,28318.4257,1,1,28318.4257,null,null,{"$f":"IF(P124=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P124,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P124,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28318.4257,"y"," "," ",null,null,{"$f":"IF(W124=\"y\",AB$14,IF(AND(W124>0,W124<=1),W124*AB$14,\"\"))","v":160533},{"$f":"IF(X124=\"y\",AC$14,IF(AND(X124>0,X124<=1),X124*AC$14,\"\"))","v":""},{"$f":"IF(Y124=\"y\",AD$14,IF(AND(Y124>0,Y124<=1),Y124*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z124=\"y\",BE$14,IF(AND(Z124>0,Z124<=1),Z124*BE$14,\"\"))","v":""},160533,null,{"$f":"IF(AB124=\"\",\"\",(AB124/$BF124)*$V124)","v":28318.4257},{"$f":"IF(AC124=\"\",\"\",(AC124/$BF124)*$V124)","v":""},{"$f":"IF(AD124=\"\",\"\",(AD124/$BF124)*$V124)","v":""},{"$f":"IF(AE124=\"\",\"\",(AE124/$BF124)*$V124)","v":""},{"$f":"IF(AF124=\"\",\"\",(AF124/$BF124)*$V124)","v":""},{"$f":"IF(AG124=\"\",\"\",(AG124/$BF124)*$V124)","v":""},{"$f":"IF(AH124=\"\",\"\",(AH124/$BF124)*$V124)","v":""},{"$f":"IF(AI124=\"\",\"\",(AI124/$BF124)*$V124)","v":""},{"$f":"IF(AJ124=\"\",\"\",(AJ124/$BF124)*$V124)","v":""},{"$f":"IF(AK124=\"\",\"\",(AK124/$BF124)*$V124)","v":""},{"$f":"IF(AL124=\"\",\"\",(AL124/$BF124)*$V124)","v":""},{"$f":"IF(AM124=\"\",\"\",(AM124/$BF124)*$V124)","v":""},{"$f":"IF(AN124=\"\",\"\",(AN124/$BF124)*$V124)","v":""},{"$f":"IF(AO124=\"\",\"\",(AO124/$BF124)*$V124)","v":""},{"$f":"IF(AP124=\"\",\"\",(AP124/$BF124)*$V124)","v":""},{"$f":"IF(AQ124=\"\",\"\",(AQ124/$BF124)*$V124)","v":""},{"$f":"IF(AR124=\"\",\"\",(AR124/$BF124)*$V124)","v":""},{"$f":"IF(AS124=\"\",\"\",(AS124/$BF124)*$V124)","v":""},{"$f":"IF(AT124=\"\",\"\",(AT124/$BF124)*$V124)","v":""},{"$f":"IF(AU124=\"\",\"\",(AU124/$BF124)*$V124)","v":""},{"$f":"IF(AV124=\"\",\"\",(AV124/$BF124)*$V124)","v":""},{"$f":"IF(AW124=\"\",\"\",(AW124/$BF124)*$V124)","v":""},{"$f":"IF(AX124=\"\",\"\",(AX124/$BF124)*$V124)","v":""},{"$f":"IF(AY124=\"\",\"\",(AY124/$BF124)*$V124)","v":""},{"$f":"IF(AZ124=\"\",\"\",(AZ124/$BF124)*$V124)","v":""},{"$f":"IF(BA124=\"\",\"\",(BA124/$BF124)*$V124)","v":""},{"$f":"IF(BB124=\"\",\"\",(BB124/$BF124)*$V124)","v":""},{"$f":"IF(BC124=\"\",\"\",(BC124/$BF124)*$V124)","v":""},{"$f":"IF(BD124=\"\",\"\",(BD124/$BF124)*$V124)","v":""},{"$f":"IF(BE124=\"\",\"\",(BE124/$BF124)*$V124)","v":""},{"$f":"IF(SUM(BH124:CK124)=V124,\"\",\"ERROR\")","v":""}]
[null,"20952",null,"Passive",null,"NBWS13 - PL001",null,null,123,200,356,16027.2,1,1,16027.2,null,null,{"$f":"IF(P125=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P125,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P125,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16027.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,16027.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20953",null,"Passive",null,"PL001 - PL002",null,null,77,200,356,27780.48,1,1,27780.48,null,null,{"$f":"IF(P126=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P126,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P126,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27780.48,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,27780.48,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20954",null,"Passive",null,"PL002 - PL003",null,null,87,200,356,12198.48,1,1,12198.48,null,null,{"$f":"IF(P127=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P127,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P127,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12198.48,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,12198.48,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22359",null,"Passive",null,"NBWS14 - PL015A",null,null,179,200,356,69451.199999999997,1,1,69451.199999999997,null,null,{"$f":"IF(P128=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P128,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P128,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},69451.199999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,69451.199999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"40569",null,"Passive",null,"PL017 - PL016",null,null,838,200,356,27008.799999999999,1,1,27008.799999999999,null,null,{"$f":"IF(P129=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P129,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P129,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27008.799999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,27008.799999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"40573",null,"Passive",null,"PL016 - PL070",null,null,343,200,356,52236.800000000003,1,1,52236.800000000003,null,null,{"$f":"IF(P130=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P130,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P130,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52236.800000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,52236.800000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"397579",null,"Passive",null,"EIEIMEO01 - EI070",null,null,70,200,356,54836.714999999997,1,1,54836.714999999997,null,null,{"$f":"IF(P131=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P131,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P131,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54836.714999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,54836.714999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20741",null,"Passive",null,"BL001 - BL017",null,null,916,200,356,185190.48,1,1,185190.48,null,null,{"$f":"IF(P132=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P132,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P132,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},185190.48,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,185190.48,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"99764",null,"Passive",null,"BL017A - BL078A",null,null,67,200,356,42739.199999999997,1,1,42739.199999999997,null,null,{"$f":"IF(P133=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P133,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P133,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42739.199999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,42739.199999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20220",null,"Passive",null,"BL020 - BL063",null,null,158,200,356,585446.40000000002,1,1,585446.40000000002,null,null,{"$f":"IF(P134=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P134,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P134,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},585446.40000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,585446.40000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21940",null,"Passive",null,"BL045A - BL046",null,null,386,200,356,59360,1,1,59360,null,null,{"$f":"IF(P135=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P135,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P135,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59360,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,59360,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"33913",null,"Passive",null,"PL023 - PL084",null,null,574,200,356,18995.2,1,1,18995.2,null,null,{"$f":"IF(P136=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P136,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P136,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18995.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,18995.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37482",null,"Passive",null,"PL056 - PL084",null,null,1740,200,356,71528.800000000003,1,1,71528.800000000003,null,null,{"$f":"IF(P137=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P137,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P137,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},71528.800000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,71528.800000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"101436",null,"Passive",null,"BL033 - BL123",null,null,986,200,356,20182.400000000001,1,1,20182.400000000001,null,null,{"$f":"IF(P138=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P138,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P138,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20182.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,20182.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24704",null,"Passive",null,"EI043 - EI044",null,null,532,200,356,9590.8799999999992,1,1,9590.8799999999992,null,null,{"$f":"IF(P139=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P139,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P139,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9590.8799999999992,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9590.8799999999992,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20438",null,"Passive",null,"EI043 - EI037",null,null,510,200,356,16917.599999999999,1,1,16917.599999999999,null,null,{"$f":"IF(P140=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P140,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P140,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16917.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,16917.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24357",null,"Passive",null,"EI044 - EI045",null,null,28,200,356,45249.279999999999,1,1,45249.279999999999,null,null,{"$f":"IF(P141=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P141,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P141,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45249.279999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,45249.279999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24407",null,"Passive",null,"EI062 - EI063",null,null,508,200,356,9836.7999999999993,1,1,9836.7999999999993,null,null,{"$f":"IF(P142=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P142,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P142,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9836.7999999999993,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9836.7999999999993,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37380",null,"Passive",null,"BL095 - BL080",null,null,103,200,356,9497.6,1,1,9497.6,null,null,{"$f":"IF(P143=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P143,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P143,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9497.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9497.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20414",null,"Passive",null,"BL002 - BL004",null,null,263,200,356,16620.8,1,1,16620.8,null,null,{"$f":"IF(P144=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P144,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P144,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16620.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,16620.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24253",null,"Passive",null,"BL088 - BL089",null,null,1274,200,356,45113.599999999999,1,1,45113.599999999999,null,null,{"$f":"IF(P145=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P145,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P145,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45113.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,45113.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21520",null,"Passive",null,"NBWS27 - NBWS28",null,null,99,250,440,42055.5,1,1,42055.5,null,null,{"$f":"IF(P146=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P146,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P146,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42055.5,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,42055.5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"86736",null,"Passive",null,"NBTM/N01 - NBTM/N02",null,null,82,250,440,739622.40000000002,1,1,739622.40000000002,null,null,{"$f":"IF(P147=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P147,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P147,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},739622.40000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,739622.40000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37545",null,"Passive",null,"SH028 - SH029",null,null,407,250,440,35169.612800000003,1,1,35169.612800000003,null,null,{"$f":"IF(P148=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P148,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P148,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35169.612800000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,35169.612800000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37547",null,"Passive",null,"SH029 - SH030",null,null,194,250,440,17214.400000000001,1,1,17214.400000000001,null,null,{"$f":"IF(P149=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P149,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P149,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17214.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,17214.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22365",null,"Passive",null,"SP098 - SP097",null,null,22,250,440,31460.799999999999,1,1,31460.799999999999,null,null,{"$f":"IF(P150=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P150,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P150,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31460.799999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,31460.799999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37363",null,"Passive",null,"SP130 - SP131",null,null,235,250,440,15730.4,1,1,15730.4,null,null,{"$f":"IF(P151=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P151,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P151,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15730.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,15730.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21924",null,"Passive",null,"SP114 - SP108",null,null,503,250,440,45346.8,1,1,45346.8,null,null,{"$f":"IF(P152=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P152,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P152,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45346.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,45346.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20128",null,"Passive",null,"BL064 - BL065",null,null,59,250,440,26769.24,1,1,26769.24,null,null,{"$f":"IF(P153=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P153,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P153,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26769.24,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,26769.24,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20127",null,"Passive",null,"BL063 - BL064",null,null,904,250,440,15798.24,1,1,15798.24,null,null,{"$f":"IF(P154=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P154,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P154,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15798.24,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,15798.24,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37400",null,"Passive",null,"BL065 - BL095A",null,null,1088,250,440,29753.351999999999,1,1,29753.351999999999,null,null,{"$f":"IF(P155=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P155,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P155,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29753.351999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29753.351999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"33794",null,"Passive",null,"EI001 - EI011",null,null,99,250,440,3858.4,1,1,3858.4,null,null,{"$f":"IF(P156=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P156,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P156,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3858.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3858.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"94779",null,"Passive",null,"EI100 - EI063",null,null,230,250,440,20581.0448,1,1,20581.0448,null,null,{"$f":"IF(P157=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P157,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P157,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20581.0448,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,20581.0448,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22340",null,"Passive",null,"SP027 - SP030",null,null,887,250,440,40592.699999999997,1,1,40592.699999999997,null,null,{"$f":"IF(P158=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P158,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P158,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40592.699999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,40592.699999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22342",null,"Passive",null,"SP032 - SP035",null,null,88,250,440,33644.400000000001,1,1,33644.400000000001,null,null,{"$f":"IF(P159=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P159,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P159,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33644.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,33644.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"92623",null,"Passive",null,"BL109 - BL113",null,null,682,250,440,5936,1,1,5936,null,null,{"$f":"IF(P160=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P160,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P160,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5936,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5936,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24225",null,"Passive",null,"BL004 - BL088",null,null,1296,250,440,18104.8,1,1,18104.8,null,null,{"$f":"IF(P161=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P161,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P161,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18104.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,18104.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"83387",null,"Passive",null,"BL089 - BL106",null,null,82,250,440,8904,1,1,8904,null,null,{"$f":"IF(P162=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P162,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P162,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8904,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8904,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21695",null,"Passive",null,"BL001 - BL002",null,null,513,250,440,37100,1,1,37100,null,null,{"$f":"IF(P163=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P163,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P163,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37100,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,37100,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37543",null,"Passive",null,"SH027A - SH028",null,null,331,250,440,16614.848099999999,1,1,16614.848099999999,null,null,{"$f":"IF(P164=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P164,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P164,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16614.848099999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,16614.848099999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"86744",null,"Passive",null,"SH027A - NBTM/N10",null,null,1410,250,440,329472,1,1,329472,null,null,{"$f":"IF(P165=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P165,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P165,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},329472,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,329472,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"41575",null,"Passive",null,"SH030A - SH041",null,null,302,250,440,31942.209599999998,1,1,31942.209599999998,null,null,{"$f":"IF(P166=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P166,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P166,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31942.209599999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,31942.209599999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21939",null,"Passive",null,"BL035 - BL045",null,null,604,250,440,70038.864000000001,1,1,70038.864000000001,null,null,{"$f":"IF(P167=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P167,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P167,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70038.864000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,70038.864000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22341",null,"Passive",null,"SP030 - SP032",null,null,592,250,440,36570,1,1,36570,null,null,{"$f":"IF(P168=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P168,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P168,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36570,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,36570,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37480",null,"Passive",null,"PL090 - PL057",null,null,235,250,440,38584,1,1,38584,null,null,{"$f":"IF(P169=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P169,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P169,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38584,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,38584,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"81552",null,"Passive",null,"PL0107 - BUDEVER001",null,null,1288,250,440,13508.958000000001,1,1,13508.958000000001,null,null,{"$f":"IF(P170=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P170,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P170,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13508.958000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13508.958000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98654",null,"Passive",null,"NBWS20 - PL047",null,null,392,250,440,227757.96,1,1,{"$f":"L171*N171","v":227757.96},null,null,{"$f":"IF(P171=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P171,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P171,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O171+S171)*U171,0)","v":227757.96},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,227757.96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37460",null,"Passive",null,"PL099 - PL097",null,null,5,250,440,35319.199999999997,1,1,35319.199999999997,null,null,{"$f":"IF(P172=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P172,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P172,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35319.199999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,35319.199999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37462",null,"Passive",null,"PL097 - PL098",null,null,752,250,440,5342.4,1,1,5342.4,null,null,{"$f":"IF(P173=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P173,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P173,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5342.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB173:BE173)","v":160533},null,5342.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37466",null,"Passive",null,"PL097 - PL095",null,null,58,100,230,25228,1,1,25228,null,null,{"$f":"IF(P174=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P174,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P174,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25228,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,25228,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37470",null,"Passive",null,"PL095 - PL093",null,null,227,100,230,20776,1,1,20776,null,null,{"$f":"IF(P175=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P175,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P175,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20776,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,20776,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"81547",null,"Passive",null,"PL0105 - PL0107",null,null,36,100,230,24634.400000000001,1,1,24634.400000000001,null,null,{"$f":"IF(P176=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P176,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P176,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24634.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,24634.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"81523",null,"Passive",null,"PL094 - PL0105",null,null,28,100,230,10684.8,1,{"$f":"M177","v":1},10684.8,null,null,{"$f":"IF(P177=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P177,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P177,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10684.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,10684.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37472",null,"Passive",null,"PL093 - PL094",null,null,41,100,230,6826.4,1,1,6826.4,null,null,{"$f":"IF(P178=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P178,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P178,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6826.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6826.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37478",null,"Passive",null,"PL091 - PL090",null,null,19,100,230,10981.6,1,1,10981.6,null,null,{"$f":"IF(P179=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P179,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P179,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10981.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,10981.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37452",null,"Passive",null,"PL026 - PL0101",null,null,20,100,230,31757.599999999999,1,1,31757.599999999999,null,null,{"$f":"IF(P180=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P180,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P180,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31757.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,31757.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37456",null,"Passive",null,"PL0101 - PL099",null,null,20,100,230,25524.799999999999,1,1,25524.799999999999,null,null,{"$f":"IF(P181=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P181,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P181,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R181=\"\",0,R181*10000*Q181)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25524.799999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,25524.799999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"83390",null,"Passive",null,"BL108 - BL109",null,null,22,100,230,13356,1,1,13356,null,null,{"$f":"IF(P182=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P182,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P182,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13356,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13356,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"99769",null,"Passive",null,"BL009 - BL091",null,null,23,100,230,36506.400000000001,1,1,36506.400000000001,null,null,{"$f":"IF(P183=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P183,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P183,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36506.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,36506.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37377",null,"Passive",null,"BL093 - BL095",null,null,66,100,230,67670.399999999994,1,1,67670.399999999994,null,null,{"$f":"IF(P184=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P184,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P184,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67670.399999999994,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,67670.399999999994,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20379",null,"Passive",null,"NBWS28 - BU009",null,null,64,100,230,23150.400000000001,1,1,23150.400000000001,null,null,{"$f":"IF(P185=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P185,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P185,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23150.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23150.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20380",null,"Passive",null,"BU009 - BU011",null,null,48,100,230,21369.599999999999,1,1,21369.599999999999,null,null,{"$f":"IF(P186=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P186,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P186,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21369.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,21369.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21996",null,"Passive",null,"BU023 - BU024",null,null,103,100,230,12465.6,1,1,12465.6,null,null,{"$f":"IF(P187=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P187,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P187,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12465.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,12465.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20383",null,"Passive",null,"BU014 - BU016",null,null,20,100,230,25524.799999999999,1,1,25524.799999999999,null,null,{"$f":"IF(P188=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P188,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P188,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25524.799999999999,"y"," "," ",null,null,{"$f":"IF(W188=\"y\",AB$14,IF(AND(W188>0,W188<=1),W188*AB$14,\"\"))","v":160533},{"$f":"IF(X188=\"y\",AC$14,IF(AND(X188>0,X188<=1),X188*AC$14,\"\"))","v":""},{"$f":"IF(Y188=\"y\",AD$14,IF(AND(Y188>0,Y188<=1),Y188*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z188=\"y\",BE$14,IF(AND(Z188>0,Z188<=1),Z188*BE$14,\"\"))","v":""},160533,null,{"$f":"IF(AB188=\"\",\"\",(AB188/$BF188)*$V188)","v":25524.799999999999},{"$f":"IF(AC188=\"\",\"\",(AC188/$BF188)*$V188)","v":""},{"$f":"IF(AD188=\"\",\"\",(AD188/$BF188)*$V188)","v":""},{"$f":"IF(AE188=\"\",\"\",(AE188/$BF188)*$V188)","v":""},{"$f":"IF(AF188=\"\",\"\",(AF188/$BF188)*$V188)","v":""},{"$f":"IF(AG188=\"\",\"\",(AG188/$BF188)*$V188)","v":""},{"$f":"IF(AH188=\"\",\"\",(AH188/$BF188)*$V188)","v":""},{"$f":"IF(AI188=\"\",\"\",(AI188/$BF188)*$V188)","v":""},{"$f":"IF(AJ188=\"\",\"\",(AJ188/$BF188)*$V188)","v":""},{"$f":"IF(AK188=\"\",\"\",(AK188/$BF188)*$V188)","v":""},{"$f":"IF(AL188=\"\",\"\",(AL188/$BF188)*$V188)","v":""},{"$f":"IF(AM188=\"\",\"\",(AM188/$BF188)*$V188)","v":""},{"$f":"IF(AN188=\"\",\"\",(AN188/$BF188)*$V188)","v":""},{"$f":"IF(AO188=\"\",\"\",(AO188/$BF188)*$V188)","v":""},{"$f":"IF(AP188=\"\",\"\",(AP188/$BF188)*$V188)","v":""},{"$f":"IF(AQ188=\"\",\"\",(AQ188/$BF188)*$V188)","v":""},{"$f":"IF(AR188=\"\",\"\",(AR188/$BF188)*$V188)","v":""},{"$f":"IF(AS188=\"\",\"\",(AS188/$BF188)*$V188)","v":""},{"$f":"IF(AT188=\"\",\"\",(AT188/$BF188)*$V188)","v":""},{"$f":"IF(AU188=\"\",\"\",(AU188/$BF188)*$V188)","v":""},{"$f":"IF(AV188=\"\",\"\",(AV188/$BF188)*$V188)","v":""},{"$f":"IF(AW188=\"\",\"\",(AW188/$BF188)*$V188)","v":""},{"$f":"IF(AX188=\"\",\"\",(AX188/$BF188)*$V188)","v":""},{"$f":"IF(AY188=\"\",\"\",(AY188/$BF188)*$V188)","v":""},{"$f":"IF(AZ188=\"\",\"\",(AZ188/$BF188)*$V188)","v":""},{"$f":"IF(BA188=\"\",\"\",(BA188/$BF188)*$V188)","v":""},{"$f":"IF(BB188=\"\",\"\",(BB188/$BF188)*$V188)","v":""},{"$f":"IF(BC188=\"\",\"\",(BC188/$BF188)*$V188)","v":""},{"$f":"IF(BD188=\"\",\"\",(BD188/$BF188)*$V188)","v":""},{"$f":"IF(BE188=\"\",\"\",(BE188/$BF188)*$V188)","v":""},{"$f":"IF(SUM(BH188:CK188)=V188,\"\",\"ERROR\")","v":""}]
[null,"20382",null,"Passive",null,"BU013 - BU014",null,null,130,100,230,27899.200000000001,1,1,27899.200000000001,null,null,{"$f":"IF(P189=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P189,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P189,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27899.200000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,27899.200000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20381",null,"Passive",null,"BU011 - BU013",null,null,423,100,230,11575.2,1,1,11575.2,null,null,{"$f":"IF(P190=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P190,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P190,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11575.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11575.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"361515",null,"Passive",null,"SH102 - SHW06",null,null,461,100,230,111072.61440000001,1,1,111072.61440000001,null,null,{"$f":"IF(P191=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P191,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P191,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},111072.61440000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,111072.61440000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"361517",null,"Passive",null,"SH100 - SH099",null,null,144,100,230,181843.20000000001,1,1,181843.20000000001,null,null,{"$f":"IF(P192=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P192,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P192,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},181843.20000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,181843.20000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20044",null,"Passive",null,"SP067 - SP068",null,null,157,100,230,16755.2,1,1,16755.2,null,null,{"$f":"IF(P193=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P193,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P193,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16755.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,16755.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"40685",null,"Passive",null,"PL112 - NBTM29",null,null,131,100,230,1484,1,1,1484,null,null,{"$f":"IF(P194=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P194,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P194,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1484,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1484,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"40695",null,"Passive",null,"NBTM28 - NBTM29",null,null,131,100,230,37502.400000000001,1,1,37502.400000000001,null,null,{"$f":"IF(P195=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P195,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P195,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37502.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,37502.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"79945",null,"Passive",null,"NBTM31 - NBTM29",null,null,226,100,230,452192.4,1,1,452192.4,null,null,{"$f":"IF(P196=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P196,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P196,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},452192.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,452192.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"83389",null,"Passive",null,"BL106 - BL108",null,null,213,100,230,25524.799999999999,1,1,25524.799999999999,null,null,{"$f":"IF(P197=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P197,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P197,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25524.799999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,25524.799999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"39039",null,"Passive",null,"BL091 - BL093",null,null,213,100,230,19588.8,1,1,19588.8,null,null,{"$f":"IF(P198=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P198,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P198,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19588.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,19588.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"41606",null,"Passive",null,"BL047 - BL047A",null,null,232,100,230,23419.300800000001,1,1,23419.300800000001,null,null,{"$f":"IF(P199=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P199,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P199,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23419.300800000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23419.300800000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"86743",null,"Passive",null,"NBTM/N08 - SH027A",null,null,213,100,230,99035.183999999994,1,1,99035.183999999994,null,null,{"$f":"IF(P200=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P200,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P200,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},99035.183999999994,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,99035.183999999994,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21522",null,"Passive",null,"NBWS28 - NBWS29",null,null,186,100,230,187680,1,1,187680,null,null,{"$f":"IF(P201=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P201,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P201,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},187680,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,187680,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21995",null,"Passive",null,"BU021 - BU023",null,null,253,100,230,29383.200000000001,1,1,29383.200000000001,null,null,{"$f":"IF(P202=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P202,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P202,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29383.200000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29383.200000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"97059",null,"Passive",null,"BL142 - EI106",null,null,113,100,230,42421.2,1,1,42421.2,null,null,{"$f":"IF(P203=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P203,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P203,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42421.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,42421.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"97060",null,"Passive",null,"EI106 - EI035",null,null,128,100,230,131376,1,1,131376,null,null,{"$f":"IF(P204=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P204,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P204,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},131376,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,131376,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"83087",null,"Passive",null,"EI095 - EI042",null,null,285,100,230,52169.599999999999,1,1,52169.599999999999,null,null,{"$f":"IF(P205=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P205,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P205,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52169.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,52169.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20439",null,"Passive",null,"EI035 - EI036",null,null,45,100,230,41888,1,1,41888,null,null,{"$f":"IF(P206=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P206,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P206,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41888,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,41888,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20440",null,"Passive",null,"EI115 - EI043",null,null,18,100,230,18846.8,1,1,18846.8,null,null,{"$f":"IF(P207=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P207,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P207,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18846.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,18846.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20229",null,"Passive",null,"BL062 - BL063",null,null,18,100,230,8310.4,1,1,8310.4,null,null,{"$f":"IF(P208=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P208,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P208,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8310.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8310.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"79946",null,"Passive",null,"NBTM27 - NBTM28",null,null,19,100,230,9375.6,1,1,9375.6,null,null,{"$f":"IF(P209=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P209,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P209,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9375.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9375.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"83916",null,"Passive",null,"BL078A - EISP1",null,null,19,100,230,40364.800000000003,1,1,40364.800000000003,null,null,{"$f":"IF(P210=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P210,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P210,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40364.800000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,40364.800000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98242",null,"Passive",null,"NBWS22 - NBWS23",null,null,20,100,230,877.68,1,1,877.68,null,null,{"$f":"IF(P211=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P211,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P211,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},877.68,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,877.68,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20384",null,"Passive",null,"BU016 - BU144",null,null,19,100,230,29086.400000000001,1,1,29086.400000000001,null,null,{"$f":"IF(P212=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P212,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P212,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29086.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29086.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20739",null,"Passive",null,"PL048 - BL001",null,null,18,100,230,158421.24,1,1,158421.24,null,null,{"$f":"IF(P213=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P213,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P213,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},158421.24,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,158421.24,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"40631",null,"Passive",null,"PL112 - PL113",null,null,18,100,230,29976.799999999999,1,1,29976.799999999999,null,null,{"$f":"IF(P214=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P214,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P214,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29976.799999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29976.799999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"40650",null,"Passive",null,"PL113 - PL071",null,null,27,100,230,8221.36,1,1,8221.36,null,null,{"$f":"IF(P215=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P215,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P215,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8221.36,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8221.36,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24474",null,"Passive",null,"PL070 - PL071",null,null,46,100,230,14840,1,1,14840,null,null,{"$f":"IF(P216=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P216,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P216,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14840,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,14840,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98245",null,"Passive",null,"NBWS24 - NBTM46",null,null,67,100,230,2534.4,1,1,2534.4,null,null,{"$f":"IF(P217=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P217,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P217,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2534.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2534.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98219",null,"Passive",null,"NBWS15 - NBWS16",null,null,45,100,230,122875.2,1,1,122875.2,null,null,{"$f":"IF(P218=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P218,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P218,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},122875.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,122875.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98220",null,"Passive",null,"NBWS16 - NBWS17",null,null,75,100,230,30718.799999999999,1,1,30718.799999999999,null,null,{"$f":"IF(P219=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P219,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P219,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30718.799999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,30718.799999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98221",null,"Passive",null,"NBWS17 - NBWS18",null,null,88,100,230,141745.32,1,1,141745.32,null,null,{"$f":"IF(P220=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P220,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P220,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},141745.32,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,141745.32,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21530",null,"Passive",null,"NBWS18 - NBWS19",null,null,89,100,230,2633.04,1,1,2633.04,null,null,{"$f":"IF(P221=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P221,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P221,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2633.04,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2633.04,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98234",null,"Passive",null,"NBWS19 - NBWS20",null,null,71,100,230,57926.879999999997,1,1,57926.879999999997,null,null,{"$f":"IF(P222=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P222,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P222,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57926.879999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,57926.879999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98235",null,"Passive",null,"NBWS20 - NBWS21",null,null,99,100,230,2194.1999999999998,1,1,2194.1999999999998,null,null,{"$f":"IF(P223=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P223,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P223,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2194.1999999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2194.1999999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98237",null,"Passive",null,"NBWS21 - NBWS22",null,null,87,100,230,209326.68,1,1,209326.68,null,null,{"$f":"IF(P224=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P224,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P224,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},209326.68,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,209326.68,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98241",null,"Passive",null,"NBWS23 - NBWS24",null,null,130,100,230,105321.60000000001,1,1,105321.60000000001,null,null,{"$f":"IF(P225=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P225,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P225,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},105321.60000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,105321.60000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20748",null,"Passive",null,"NBWS19 - PL021",null,null,173,100,230,29783.88,1,1,29783.88,null,null,{"$f":"IF(P226=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P226,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P226,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29783.88,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29783.88,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20749",null,"Passive",null,"PL021 - PL022",null,null,129,100,230,43410.18,1,1,43410.18,null,null,{"$f":"IF(P227=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P227,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P227,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43410.18,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,43410.18,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20750",null,"Passive",null,"PL022 - PL023",null,null,550,100,230,4360.84,1,1,4360.84,null,null,{"$f":"IF(P228=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P228,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P228,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4360.84,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4360.84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98442",null,"Passive",null,"NBTM43 - NBTM44",null,null,461,100,230,826214.40000000002,1,1,826214.40000000002,null,null,{"$f":"IF(P229=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P229,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P229,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},826214.40000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,826214.40000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98441",null,"Passive",null,"NBTM42 - NBTM43",null,null,382,100,230,44352,1,1,44352,null,null,{"$f":"IF(P230=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P230,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P230,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44352,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,44352,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98440",null,"Passive",null,"NBTM41 - NBTM42",null,null,364,100,230,382694.40000000002,1,1,382694.40000000002,null,null,{"$f":"IF(P231=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P231,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P231,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},382694.40000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,382694.40000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98439",null,"Passive",null,"NBTM40 - NBTM41",null,null,354,100,230,143193.60000000001,1,1,143193.60000000001,null,null,{"$f":"IF(P232=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P232,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P232,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},143193.60000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,143193.60000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98448",null,"Passive",null,"NBTM31 - NBTM32",null,null,309,100,230,1743000,1,1,1743000,null,null,{"$f":"IF(P233=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P233,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P233,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1743000,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1743000,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98458",null,"Passive",null,"NBTM26 - NBTM27",null,null,303,100,230,103852.8,1,1,103852.8,null,null,{"$f":"IF(P234=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P234,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P234,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},103852.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,103852.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98457",null,"Passive",null,"NBTM25 - NBTM26",null,null,42,100,230,277128.31199999998,1,1,{"$f":"L235*N235","v":277128.31199999998},null,null,{"$f":"IF(P235=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P235,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P235,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O235+S235)*U235,0)","v":277128.31199999998},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,277128.31199999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98456",null,"Passive",null,"NBTM24 - NBTM25",null,null,168,100,230,331463.52,1,1,331463.52,null,null,{"$f":"IF(P236=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P236,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P236,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},331463.52,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,331463.52,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98455",null,"Passive",null,"NBTM23 - NBTM24",null,null,169,100,230,87986.4,1,1,87986.4,null,null,{"$f":"IF(P237=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P237,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P237,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},87986.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB237:BE237)","v":160533},null,87986.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98459",null,"Passive",null,"NBTM24 - PL010",null,null,154,100,230,21369.599999999999,1,1,21369.599999999999,null,null,{"$f":"IF(P238=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P238,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P238,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21369.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,21369.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98454",null,"Passive",null,"NBTM22 - NBTM23",null,null,157,100,230,546294.576,1,1,546294.576,null,null,{"$f":"IF(P239=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P239,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P239,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},546294.576,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,546294.576,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98443",null,"Passive",null,"NBTM44 - NBWS21",null,null,130,100,230,57024,1,1,57024,null,null,{"$f":"IF(P240=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P240,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P240,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57024,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,57024,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98658",null,"Passive",null,"PL047 - PL101",null,null,131,100,230,30718.799999999999,1,{"$f":"M241","v":1},30718.799999999999,null,null,{"$f":"IF(P241=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P241,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P241,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30718.799999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,30718.799999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"151524",null,"Passive",null,"PL101 - PL153",null,null,131,100,230,82090.288,1,1,82090.288,null,null,{"$f":"IF(P242=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P242,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P242,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},82090.288,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,82090.288,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"99765",null,"Passive",null,"BL017A - BL017B",null,null,131,100,230,593.6,1,1,593.6,null,null,{"$f":"IF(P243=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P243,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P243,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},593.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,593.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20219",null,"Passive",null,"BL017 - BL020",null,null,131,100,230,438451.20000000001,1,1,438451.20000000001,null,null,{"$f":"IF(P244=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P244,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P244,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},438451.20000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,438451.20000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"33850",null,"Passive",null,"PL049B - BL017A",null,null,132,100,230,207574.08,1,1,207574.08,null,null,{"$f":"IF(P245=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P245,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P245,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R245=\"\",0,R245*10000*Q245)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},207574.08,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,207574.08,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"40607",null,"Passive",null,"PL106 - NBTM41",null,null,131,100,230,10388,1,1,10388,null,null,{"$f":"IF(P246=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P246,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P246,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10388,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,10388,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"82540",null,"Passive",null,"PLR07 - PLR06",null,null,131,100,230,393.47199999999998,1,1,393.47199999999998,null,null,{"$f":"IF(P247=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P247,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P247,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},393.47199999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,393.47199999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"82540",null,"Passive",null,"PLR07 - PLR06",null,null,131,100,230,393.47199999999998,1,1,393.47199999999998,null,null,{"$f":"IF(P248=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P248,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P248,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},393.47199999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,393.47199999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24390",null,"Passive",null,"EI045 - EI046",null,null,131,100,230,5656.16,1,1,5656.16,null,null,{"$f":"IF(P249=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P249,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P249,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5656.16,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5656.16,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"100354",null,"Passive",null,"EI070 - EI105",null,null,131,100,230,142623,1,1,142623,null,null,{"$f":"IF(P250=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P250,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P250,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},142623,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,142623,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"100355",null,"Passive",null,"EI105 - EI106",null,null,131,100,230,22417.41,1,1,22417.41,null,null,{"$f":"IF(P251=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P251,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P251,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22417.41,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,22417.41,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"100513",null,"Passive",null,"BL143 - BL062",null,null,225,100,230,184016,1,1,184016,null,null,{"$f":"IF(P252=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P252,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P252,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},184016,"y"," "," ",null,null,{"$f":"IF(W252=\"y\",AB$14,IF(AND(W252>0,W252<=1),W252*AB$14,\"\"))","v":160533},{"$f":"IF(X252=\"y\",AC$14,IF(AND(X252>0,X252<=1),X252*AC$14,\"\"))","v":""},{"$f":"IF(Y252=\"y\",AD$14,IF(AND(Y252>0,Y252<=1),Y252*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z252=\"y\",BE$14,IF(AND(Z252>0,Z252<=1),Z252*BE$14,\"\"))","v":""},160533,null,{"$f":"IF(AB252=\"\",\"\",(AB252/$BF252)*$V252)","v":184016},{"$f":"IF(AC252=\"\",\"\",(AC252/$BF252)*$V252)","v":""},{"$f":"IF(AD252=\"\",\"\",(AD252/$BF252)*$V252)","v":""},{"$f":"IF(AE252=\"\",\"\",(AE252/$BF252)*$V252)","v":""},{"$f":"IF(AF252=\"\",\"\",(AF252/$BF252)*$V252)","v":""},{"$f":"IF(AG252=\"\",\"\",(AG252/$BF252)*$V252)","v":""},{"$f":"IF(AH252=\"\",\"\",(AH252/$BF252)*$V252)","v":""},{"$f":"IF(AI252=\"\",\"\",(AI252/$BF252)*$V252)","v":""},{"$f":"IF(AJ252=\"\",\"\",(AJ252/$BF252)*$V252)","v":""},{"$f":"IF(AK252=\"\",\"\",(AK252/$BF252)*$V252)","v":""},{"$f":"IF(AL252=\"\",\"\",(AL252/$BF252)*$V252)","v":""},{"$f":"IF(AM252=\"\",\"\",(AM252/$BF252)*$V252)","v":""},{"$f":"IF(AN252=\"\",\"\",(AN252/$BF252)*$V252)","v":""},{"$f":"IF(AO252=\"\",\"\",(AO252/$BF252)*$V252)","v":""},{"$f":"IF(AP252=\"\",\"\",(AP252/$BF252)*$V252)","v":""},{"$f":"IF(AQ252=\"\",\"\",(AQ252/$BF252)*$V252)","v":""},{"$f":"IF(AR252=\"\",\"\",(AR252/$BF252)*$V252)","v":""},{"$f":"IF(AS252=\"\",\"\",(AS252/$BF252)*$V252)","v":""},{"$f":"IF(AT252=\"\",\"\",(AT252/$BF252)*$V252)","v":""},{"$f":"IF(AU252=\"\",\"\",(AU252/$BF252)*$V252)","v":""},{"$f":"IF(AV252=\"\",\"\",(AV252/$BF252)*$V252)","v":""},{"$f":"IF(AW252=\"\",\"\",(AW252/$BF252)*$V252)","v":""},{"$f":"IF(AX252=\"\",\"\",(AX252/$BF252)*$V252)","v":""},{"$f":"IF(AY252=\"\",\"\",(AY252/$BF252)*$V252)","v":""},{"$f":"IF(AZ252=\"\",\"\",(AZ252/$BF252)*$V252)","v":""},{"$f":"IF(BA252=\"\",\"\",(BA252/$BF252)*$V252)","v":""},{"$f":"IF(BB252=\"\",\"\",(BB252/$BF252)*$V252)","v":""},{"$f":"IF(BC252=\"\",\"\",(BC252/$BF252)*$V252)","v":""},{"$f":"IF(BD252=\"\",\"\",(BD252/$BF252)*$V252)","v":""},{"$f":"IF(BE252=\"\",\"\",(BE252/$BF252)*$V252)","v":""},{"$f":"IF(SUM(BH252:CK252)=V252,\"\",\"ERROR\")","v":""}]
[null,"101442",null,"Passive",null,"BL034 - BL126",null,null,226,100,230,35616,1,1,35616,null,null,{"$f":"IF(P253=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P253,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P253,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35616,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,35616,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"101440",null,"Passive",null,"BL123 - BL034",null,null,225,100,230,4155.2,1,1,4155.2,null,null,{"$f":"IF(P254=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P254,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P254,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4155.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4155.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"101446",null,"Passive",null,"BL127 - BL035",null,null,225,100,230,34428.800000000003,1,1,34428.800000000003,null,null,{"$f":"IF(P255=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P255,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P255,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34428.800000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,34428.800000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"101445",null,"Passive",null,"BL126 - BL127",null,null,226,100,230,7123.2,1,1,7123.2,null,null,{"$f":"IF(P256=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P256,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P256,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7123.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7123.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"41607",null,"Passive",null,"BL047A - BL048",null,null,226,100,230,13337.004800000001,1,1,13337.004800000001,null,null,{"$f":"IF(P257=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P257,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P257,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13337.004800000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13337.004800000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"82535",null,"Passive",null,"PLR02A - PLR03",null,null,213,100,230,24346.080000000002,1,1,24346.080000000002,null,null,{"$f":"IF(P258=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P258,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P258,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24346.080000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,24346.080000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"99854",null,"Passive",null,"NBWS12 - NBWS13",null,null,213,100,230,98300.160000000003,1,1,98300.160000000003,null,null,{"$f":"IF(P259=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P259,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P259,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},98300.160000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,98300.160000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98586",null,"Passive",null,"NBTM19 - NBTM19A",null,null,214,100,230,388454.18640000001,1,1,388454.18640000001,null,null,{"$f":"IF(P260=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P260,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P260,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},388454.18640000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,388454.18640000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"99853",null,"Passive",null,"NBWS11 - NBWS12",null,null,216,100,230,6143.76,1,1,6143.76,null,null,{"$f":"IF(P261=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P261,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P261,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6143.76,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6143.76,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98593",null,"Passive",null,"NBTM21 - NBWS12",null,null,227,100,230,1535.94,1,1,1535.94,null,null,{"$f":"IF(P262=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P262,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P262,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1535.94,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1535.94,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"99852",null,"Passive",null,"NBWS10 - NBWS11",null,null,404,100,230,529679.88,1,1,529679.88,null,null,{"$f":"IF(P263=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P263,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P263,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},529679.88,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,529679.88,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104744",null,"Passive",null,"NBTM18 - NBTM19",null,null,233,100,230,1407609.3119999999,1,1,1407609.3119999999,null,null,{"$f":"IF(P264=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P264,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P264,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1407609.3119999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1407609.3119999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98591",null,"Passive",null,"NBTM16 - PLR01A",null,null,236,100,230,11441.182000000001,1,1,11441.182000000001,null,null,{"$f":"IF(P265=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P265,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P265,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11441.182000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11441.182000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98590",null,"Passive",null,"NBTM15 - NBTM16",null,null,233,100,230,139310.51999999999,1,1,139310.51999999999,null,null,{"$f":"IF(P266=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P266,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P266,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},139310.51999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,139310.51999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98588",null,"Passive",null,"NBTM17 - NBTM18",null,null,236,100,230,133332.57120000001,1,1,133332.57120000001,null,null,{"$f":"IF(P267=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P267,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P267,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},133332.57120000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,133332.57120000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104743",null,"Passive",null,"NBTM14 - NBTM15",null,null,233,100,230,298800,1,1,298800,null,null,{"$f":"IF(P268=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P268,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P268,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},298800,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,298800,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98585",null,"Passive",null,"NBTM20 - NBTM21",null,null,235,100,230,11905.569600000001,1,1,11905.569600000001,null,null,{"$f":"IF(P269=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P269,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P269,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11905.569600000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11905.569600000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98589",null,"Passive",null,"NBTM16 - NBTM17",null,null,235,100,230,41688.576000000001,1,1,41688.576000000001,null,null,{"$f":"IF(P270=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P270,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P270,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41688.576000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,41688.576000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104227",null,"Passive",null,"BL190 - BL192",null,null,235,100,230,8666.8567999999996,1,1,8666.8567999999996,null,null,{"$f":"IF(P271=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P271,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P271,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8666.8567999999996,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8666.8567999999996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104222",null,"Passive",null,"BL048 - BL190",null,null,235,100,230,6624.576,1,1,6624.576,null,null,{"$f":"IF(P272=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P272,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P272,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6624.576,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6624.576,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"99864",null,"Passive",null,"EI060 - EI095",null,null,221,100,230,269987.20000000001,1,1,269987.20000000001,null,null,{"$f":"IF(P273=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P273,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P273,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},269987.20000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,269987.20000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"82368",null,"Passive",null,"EI011 - EI083",null,null,177,100,230,116111.36,1,1,116111.36,null,null,{"$f":"IF(P274=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P274,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P274,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},116111.36,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,116111.36,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"79009",null,"Passive",null,"BL099 - BL100",null,null,195,100,230,26330.400000000001,1,1,26330.400000000001,null,null,{"$f":"IF(P275=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P275,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P275,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26330.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,26330.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21941",null,"Passive",null,"BL046 - BL047",null,null,33,100,230,78279.516000000003,1,1,78279.516000000003,null,null,{"$f":"IF(P276=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P276,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P276,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},78279.516000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,78279.516000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37474",null,"Passive",null,"PL093 - PL091",null,null,45,100,230,39177.599999999999,1,1,39177.599999999999,null,null,{"$f":"IF(P277=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P277,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P277,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39177.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,39177.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20751",null,"Passive",null,"PL023 - PL024",null,null,19,100,230,62624.800000000003,1,1,62624.800000000003,null,null,{"$f":"IF(P278=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P278,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P278,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},62624.800000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,62624.800000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21528",null,"Passive",null,"NBWS13 - NBWS14",null,null,72,100,230,173341.8,1,1,173341.8,null,null,{"$f":"IF(P279=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P279,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P279,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},173341.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,173341.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37481",null,"Passive",null,"PL057 - PL056",null,null,117,100,230,51940,1,1,51940,null,null,{"$f":"IF(P280=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P280,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P280,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51940,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,51940,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"92624",null,"Passive",null,"BL113 - BL114",null,null,90,100,230,22260,1,1,22260,null,null,{"$f":"IF(P281=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P281,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P281,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22260,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,22260,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"41577",null,"Passive",null,"SH038 - SH039",null,null,104,100,230,25821.599999999999,1,1,25821.599999999999,null,null,{"$f":"IF(P282=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P282,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P282,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25821.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,25821.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"95746",null,"Passive",null,"NBWS29 - BU109A",null,null,8,100,230,129030,1,1,129030,null,null,{"$f":"IF(P283=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P283,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P283,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},129030,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,129030,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"86742",null,"Passive",null,"NBTM/N07 - NBTM/N08",null,null,13,100,230,164736,1,1,164736,null,null,{"$f":"IF(P284=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P284,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P284,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},164736,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,164736,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"107766",null,"Passive",null,"BL196 - PL098",null,null,14,100,230,22482.6,1,1,22482.6,null,null,{"$f":"IF(P285=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P285,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P285,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22482.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,22482.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"107763",null,"Passive",null,"BL114 - BL196",null,null,7,100,230,11058.768,1,1,11058.768,null,null,{"$f":"IF(P286=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P286,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P286,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11058.768,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11058.768,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21601",null,"Passive",null,"AB123 - AB122",null,null,3,100,230,40390.467900000003,1,1,40390.467900000003,null,null,{"$f":"IF(P287=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P287,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P287,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40390.467900000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,40390.467900000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21600",null,"Passive",null,"AB115 - AB122",null,null,10,100,230,12433.8,1,1,12433.8,null,null,{"$f":"IF(P288=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P288,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P288,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12433.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,12433.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21598",null,"Passive",null,"AB107 - AB108",null,null,256,100,230,41872.65,1,1,41872.65,null,null,{"$f":"IF(P289=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P289,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P289,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41872.65,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,41872.65,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21599",null,"Passive",null,"AB108 - AB115",null,null,289,100,230,90693.6,1,1,90693.6,null,null,{"$f":"IF(P290=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P290,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P290,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90693.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,90693.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21597",null,"Passive",null,"AB094 - AB107",null,null,11,100,230,58146.3,1,1,58146.3,null,null,{"$f":"IF(P291=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P291,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P291,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},58146.3,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,58146.3,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21596",null,"Passive",null,"AB093 - AB094",null,null,1118,100,230,14628,1,1,14628,null,null,{"$f":"IF(P292=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P292,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P292,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14628,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,14628,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21595",null,"Passive",null,"AB093 - AB079",null,null,22,100,230,62534.7,1,1,62534.7,null,null,{"$f":"IF(P293=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P293,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P293,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},62534.7,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,62534.7,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21594",null,"Passive",null,"AB074 - AB079",null,null,59,100,230,75425.259300000005,1,1,75425.259300000005,null,null,{"$f":"IF(P294=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P294,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P294,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},75425.259300000005,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,75425.259300000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"33922",null,"Passive",null,"AB450 - AB075",null,null,101,100,230,12068.1,1,1,12068.1,null,null,{"$f":"IF(P295=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P295,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P295,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12068.1,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,12068.1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21913",null,"Passive",null,"AB075 - AB077",null,null,31,150,288,34741.5,1,1,34741.5,null,null,{"$f":"IF(P296=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P296,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P296,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34741.5,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,34741.5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22488",null,"Passive",null,"AB191 - AB193",null,null,42,150,288,28196,1,1,28196,null,null,{"$f":"IF(P297=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P297,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P297,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28196,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,28196,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20055",null,"Passive",null,"AB046 - AB048",null,null,37,150,288,24136.2,1,1,24136.2,null,null,{"$f":"IF(P298=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P298,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P298,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24136.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,24136.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20054",null,"Passive",null,"AB042 - AB046",null,null,20,150,288,9727.6200000000008,1,1,{"$f":"L299*N299","v":9727.6200000000008},null,null,{"$f":"IF(P299=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P299,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P299,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O299+S299)*U299,0)","v":9727.6200000000008},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9727.6200000000008,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20053",null,"Passive",null,"AB036 - AB042",null,null,15,150,288,142623,1,1,142623,null,null,{"$f":"IF(P300=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P300,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P300,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},142623,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,142623,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22491",null,"Passive",null,"AB197 - AB199",null,null,24,150,288,12168.8,1,1,12168.8,null,null,{"$f":"IF(P301=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P301,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P301,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12168.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB301:BE301)","v":160533},null,12168.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"39021",null,"Passive",null,"AB220A - AB221",null,null,23,150,288,85208.1,1,1,85208.1,null,null,{"$f":"IF(P302=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P302,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P302,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},85208.1,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,85208.1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37516",null,"Passive",null,"AB221 - AB463",null,null,53,150,288,62328,1,1,62328,null,null,{"$f":"IF(P303=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P303,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P303,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},62328,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,62328,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37520",null,"Passive",null,"AB463 - AB465",null,null,49,150,288,27602.400000000001,1,1,27602.400000000001,null,null,{"$f":"IF(P304=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P304,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P304,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27602.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,27602.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37522",null,"Passive",null,"AB465 - AB466",null,null,53,150,288,9455.4544000000005,1,{"$f":"M305","v":1},9455.4544000000005,null,null,{"$f":"IF(P305=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P305,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P305,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9455.4544000000005,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9455.4544000000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37527",null,"Passive",null,"AB466 - AB468",null,null,57,150,288,19628.867999999999,1,1,19628.867999999999,null,null,{"$f":"IF(P306=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P306,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P306,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19628.867999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,19628.867999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37531",null,"Passive",null,"AB468 - AB470",null,null,47,150,288,30867.200000000001,1,1,30867.200000000001,null,null,{"$f":"IF(P307=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P307,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P307,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30867.200000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,30867.200000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"101996",null,"Passive",null,"AB893 - AB470",null,null,57,150,288,84006.271999999997,1,1,84006.271999999997,null,null,{"$f":"IF(P308=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P308,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P308,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},84006.271999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,84006.271999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"101992",null,"Passive",null,"AB492 - AB893",null,null,106,150,288,11872,1,1,11872,null,null,{"$f":"IF(P309=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P309,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P309,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R309=\"\",0,R309*10000*Q309)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11872,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11872,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24087",null,"Passive",null,"AB388 - AB389",null,null,108,150,288,6232.8,1,1,6232.8,null,null,{"$f":"IF(P310=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P310,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P310,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6232.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6232.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"41707",null,"Passive",null,"AB389 - AB490",null,null,93,150,288,15650.560799999999,1,1,15650.560799999999,null,null,{"$f":"IF(P311=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P311,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P311,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15650.560799999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,15650.560799999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24085",null,"Passive",null,"AB387 - AB388",null,null,94,150,288,25821.599999999999,1,1,25821.599999999999,null,null,{"$f":"IF(P312=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P312,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P312,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25821.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,25821.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24081",null,"Passive",null,"AB227 - AB386",null,null,8,150,288,37990.400000000001,1,1,37990.400000000001,null,null,{"$f":"IF(P313=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P313,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P313,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37990.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,37990.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24083",null,"Passive",null,"AB386 - AB387",null,null,111,150,288,6396.04,1,1,6396.04,null,null,{"$f":"IF(P314=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P314,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P314,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6396.04,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6396.04,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22727",null,"Passive",null,"AB220A - AB227",null,null,111,150,288,13059.2,1,1,13059.2,null,null,{"$f":"IF(P315=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P315,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P315,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13059.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13059.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24174",null,"Passive",null,"AB425 - AB433",null,null,112,150,288,17504.076799999999,1,1,17504.076799999999,null,null,{"$f":"IF(P316=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P316,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P316,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17504.076799999999,"y"," "," ",null,null,{"$f":"IF(W316=\"y\",AB$14,IF(AND(W316>0,W316<=1),W316*AB$14,\"\"))","v":160533},{"$f":"IF(X316=\"y\",AC$14,IF(AND(X316>0,X316<=1),X316*AC$14,\"\"))","v":""},{"$f":"IF(Y316=\"y\",AD$14,IF(AND(Y316>0,Y316<=1),Y316*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z316=\"y\",BE$14,IF(AND(Z316>0,Z316<=1),Z316*BE$14,\"\"))","v":""},160533,null,{"$f":"IF(AB316=\"\",\"\",(AB316/$BF316)*$V316)","v":17504.076799999999},{"$f":"IF(AC316=\"\",\"\",(AC316/$BF316)*$V316)","v":""},{"$f":"IF(AD316=\"\",\"\",(AD316/$BF316)*$V316)","v":""},{"$f":"IF(AE316=\"\",\"\",(AE316/$BF316)*$V316)","v":""},{"$f":"IF(AF316=\"\",\"\",(AF316/$BF316)*$V316)","v":""},{"$f":"IF(AG316=\"\",\"\",(AG316/$BF316)*$V316)","v":""},{"$f":"IF(AH316=\"\",\"\",(AH316/$BF316)*$V316)","v":""},{"$f":"IF(AI316=\"\",\"\",(AI316/$BF316)*$V316)","v":""},{"$f":"IF(AJ316=\"\",\"\",(AJ316/$BF316)*$V316)","v":""},{"$f":"IF(AK316=\"\",\"\",(AK316/$BF316)*$V316)","v":""},{"$f":"IF(AL316=\"\",\"\",(AL316/$BF316)*$V316)","v":""},{"$f":"IF(AM316=\"\",\"\",(AM316/$BF316)*$V316)","v":""},{"$f":"IF(AN316=\"\",\"\",(AN316/$BF316)*$V316)","v":""},{"$f":"IF(AO316=\"\",\"\",(AO316/$BF316)*$V316)","v":""},{"$f":"IF(AP316=\"\",\"\",(AP316/$BF316)*$V316)","v":""},{"$f":"IF(AQ316=\"\",\"\",(AQ316/$BF316)*$V316)","v":""},{"$f":"IF(AR316=\"\",\"\",(AR316/$BF316)*$V316)","v":""},{"$f":"IF(AS316=\"\",\"\",(AS316/$BF316)*$V316)","v":""},{"$f":"IF(AT316=\"\",\"\",(AT316/$BF316)*$V316)","v":""},{"$f":"IF(AU316=\"\",\"\",(AU316/$BF316)*$V316)","v":""},{"$f":"IF(AV316=\"\",\"\",(AV316/$BF316)*$V316)","v":""},{"$f":"IF(AW316=\"\",\"\",(AW316/$BF316)*$V316)","v":""},{"$f":"IF(AX316=\"\",\"\",(AX316/$BF316)*$V316)","v":""},{"$f":"IF(AY316=\"\",\"\",(AY316/$BF316)*$V316)","v":""},{"$f":"IF(AZ316=\"\",\"\",(AZ316/$BF316)*$V316)","v":""},{"$f":"IF(BA316=\"\",\"\",(BA316/$BF316)*$V316)","v":""},{"$f":"IF(BB316=\"\",\"\",(BB316/$BF316)*$V316)","v":""},{"$f":"IF(BC316=\"\",\"\",(BC316/$BF316)*$V316)","v":""},{"$f":"IF(BD316=\"\",\"\",(BD316/$BF316)*$V316)","v":""},{"$f":"IF(BE316=\"\",\"\",(BE316/$BF316)*$V316)","v":""},{"$f":"IF(SUM(BH316:CK316)=V316,\"\",\"ERROR\")","v":""}]
[null,"24198",null,"Passive",null,"AB435 - AB436",null,null,130,150,288,11278.4,1,1,11278.4,null,null,{"$f":"IF(P317=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P317,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P317,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11278.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11278.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24163",null,"Passive",null,"AB423 - AB424",null,null,127,150,288,19747.8848,1,1,19747.8848,null,null,{"$f":"IF(P318=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P318,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P318,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19747.8848,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,19747.8848,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24166",null,"Passive",null,"AB424 - AB425",null,null,127,150,288,48638.693599999999,1,1,48638.693599999999,null,null,{"$f":"IF(P319=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P319,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P319,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48638.693599999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,48638.693599999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20353",null,"Passive",null,"AB258 - AB259",null,null,130,150,288,18346.988799999999,1,1,18346.988799999999,null,null,{"$f":"IF(P320=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P320,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P320,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18346.988799999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,18346.988799999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20354",null,"Passive",null,"AB259 - AB260",null,null,283,150,288,17986.080000000002,1,1,17986.080000000002,null,null,{"$f":"IF(P321=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P321,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P321,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17986.080000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,17986.080000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24077",null,"Passive",null,"AB260 - AB415",null,null,25,150,288,4122.5519999999997,1,1,4122.5519999999997,null,null,{"$f":"IF(P322=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P322,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P322,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4122.5519999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4122.5519999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20352",null,"Passive",null,"AB257 - AB258",null,null,134,150,288,81486.44,1,1,81486.44,null,null,{"$f":"IF(P323=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P323,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P323,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},81486.44,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,81486.44,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20351",null,"Passive",null,"AB256 - AB257",null,null,3,150,288,28189.470399999998,1,1,28189.470399999998,null,null,{"$f":"IF(P324=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P324,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P324,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28189.470399999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,28189.470399999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24136",null,"Passive",null,"AB416 - AB417",null,null,167,150,288,20456.346399999999,1,1,20456.346399999999,null,null,{"$f":"IF(P325=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P325,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P325,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20456.346399999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,20456.346399999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20350",null,"Passive",null,"AB255 - AB256",null,null,150,150,288,32656.607199999999,1,1,32656.607199999999,null,null,{"$f":"IF(P326=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P326,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P326,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32656.607199999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,32656.607199999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20349",null,"Passive",null,"AB254 - AB255",null,null,163,150,288,29686.232800000002,1,1,29686.232800000002,null,null,{"$f":"IF(P327=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P327,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P327,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29686.232800000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29686.232800000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37410",null,"Passive",null,"AB418 - AB418A",null,null,176,150,288,18995.2,1,1,18995.2,null,null,{"$f":"IF(P328=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P328,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P328,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18995.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,18995.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37449",null,"Passive",null,"AB266A - AB418A",null,null,169,150,288,37783.392599999999,1,1,37783.392599999999,null,null,{"$f":"IF(P329=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P329,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P329,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37783.392599999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,37783.392599999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24138",null,"Passive",null,"AB417 - AB418",null,null,163,150,288,23744,1,1,23744,null,null,{"$f":"IF(P330=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P330,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P330,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23744,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23744,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20348",null,"Passive",null,"AB253 - AB254",null,null,153,150,288,26622.959999999999,1,1,26622.959999999999,null,null,{"$f":"IF(P331=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P331,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P331,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26622.959999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,26622.959999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37448",null,"Passive",null,"AB267A - AB266A",null,null,81,150,288,28789.3668,1,1,28789.3668,null,null,{"$f":"IF(P332=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P332,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P332,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28789.3668,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,28789.3668,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20347",null,"Passive",null,"AB241A - AB253",null,null,131,150,288,34087.7768,1,1,34087.7768,null,null,{"$f":"IF(P333=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P333,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P333,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34087.7768,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,34087.7768,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37447",null,"Passive",null,"AB488 - AB267A",null,null,131,150,288,32181.599999999999,1,1,32181.599999999999,null,null,{"$f":"IF(P334=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P334,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P334,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32181.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,32181.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A16938",null,"Passive",null,"ABEAGLE005 - AB269",null,null,131,150,288,32847.534399999997,1,1,32847.534399999997,null,null,{"$f":"IF(P335=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P335,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P335,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32847.534399999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,32847.534399999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"100252",null,"Passive",null,"AB241 - AB241A",null,null,210,150,288,7574.3360000000002,1,1,7574.3360000000002,null,null,{"$f":"IF(P336=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P336,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P336,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7574.3360000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7574.3360000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20717",null,"Passive",null,"AB269 - AB268",null,null,343,150,288,44170.182999999997,1,1,44170.182999999997,null,null,{"$f":"IF(P337=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P337,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P337,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44170.182999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,44170.182999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37446",null,"Passive",null,"AB488 - AB489",null,null,255,150,288,126720,1,1,126720,null,null,{"$f":"IF(P338=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P338,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P338,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},126720,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,126720,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37444",null,"Passive",null,"AB487 - AB488",null,null,179,150,288,14808.4992,1,1,14808.4992,null,null,{"$f":"IF(P339=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P339,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P339,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14808.4992,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,14808.4992,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37450",null,"Passive",null,"AB487 - AB268",null,null,202,150,288,5485.5,1,1,5485.5,null,null,{"$f":"IF(P340=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P340,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P340,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5485.5,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5485.5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37413",null,"Passive",null,"AB475 - AB419",null,null,27,150,288,8743.4312000000009,1,1,8743.4312000000009,null,null,{"$f":"IF(P341=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P341,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P341,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8743.4312000000009,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8743.4312000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37412",null,"Passive",null,"AB418A - AB475",null,null,27,150,288,19292,1,1,19292,null,null,{"$f":"IF(P342=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P342,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P342,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19292,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,19292,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21795",null,"Passive",null,"AB381 - AB382",null,null,18,150,288,3706.7139999999999,1,1,3706.7139999999999,null,null,{"$f":"IF(P343=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P343,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P343,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3706.7139999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3706.7139999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"25007",null,"Passive",null,"AB382 - AB383A",null,null,16,150,288,277516.79999999999,1,1,277516.79999999999,null,null,{"$f":"IF(P344=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P344,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P344,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},277516.79999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,277516.79999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21583",null,"Passive",null,"AB302 - AB303",null,null,25,150,288,23239.143199999999,1,1,23239.143199999999,null,null,{"$f":"IF(P345=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P345,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P345,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23239.143199999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23239.143199999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"25000",null,"Passive",null,"AB303A - AB382",null,null,83,150,288,147628.79999999999,1,1,147628.79999999999,null,null,{"$f":"IF(P346=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P346,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P346,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},147628.79999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,147628.79999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22094",null,"Passive",null,"AB240 - AB241",null,null,69,150,288,13652.8,1,1,13652.8,null,null,{"$f":"IF(P347=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P347,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P347,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13652.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13652.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22093",null,"Passive",null,"AB239 - AB240",null,null,2,150,288,30867.200000000001,1,1,30867.200000000001,null,null,{"$f":"IF(P348=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P348,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P348,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30867.200000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,30867.200000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22092",null,"Passive",null,"AB238 - AB239",null,null,71,150,288,27008.799999999999,1,1,27008.799999999999,null,null,{"$f":"IF(P349=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P349,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P349,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27008.799999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,27008.799999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22091",null,"Passive",null,"AB237 - AB238",null,null,49,150,288,26844.076000000001,1,1,26844.076000000001,null,null,{"$f":"IF(P350=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P350,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P350,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26844.076000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,26844.076000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22090",null,"Passive",null,"AB236 - AB237",null,null,54,150,288,27043.822400000001,1,1,27043.822400000001,null,null,{"$f":"IF(P351=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P351,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P351,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27043.822400000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,27043.822400000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22089",null,"Passive",null,"AB235 - AB236",null,null,97,150,288,22260,1,1,22260,null,null,{"$f":"IF(P352=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P352,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P352,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22260,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,22260,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21295",null,"Passive",null,"AB292 - AB235",null,null,107,150,288,39567.001600000003,1,1,39567.001600000003,null,null,{"$f":"IF(P353=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P353,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P353,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39567.001600000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,39567.001600000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21296",null,"Passive",null,"AB291 - AB292",null,null,92,150,288,21369.599999999999,1,1,21369.599999999999,null,null,{"$f":"IF(P354=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P354,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P354,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21369.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,21369.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21297",null,"Passive",null,"AB291 - AB293",null,null,6,150,288,31757.599999999999,1,1,31757.599999999999,null,null,{"$f":"IF(P355=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P355,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P355,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31757.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,31757.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21298",null,"Passive",null,"AB293 - AB295",null,null,3,150,288,67803.960000000006,1,1,67803.960000000006,null,null,{"$f":"IF(P356=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P356,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P356,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67803.960000000006,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,67803.960000000006,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"25318",null,"Passive",null,"AB297A - AB303A",null,null,9,150,288,610768.85759999999,1,1,610768.85759999999,null,null,{"$f":"IF(P357=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P357,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P357,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},610768.85759999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,610768.85759999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21582",null,"Passive",null,"AB301 - AB302",null,null,12,150,288,26131.756000000001,1,1,26131.756000000001,null,null,{"$f":"IF(P358=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P358,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P358,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26131.756000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,26131.756000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21579",null,"Passive",null,"AB298 - AB299",null,null,123,150,288,23454.62,1,1,23454.62,null,null,{"$f":"IF(P359=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P359,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P359,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23454.62,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23454.62,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21866",null,"Passive",null,"AB296 - AB297",null,null,554,150,288,9200.7999999999993,1,1,9200.7999999999993,null,null,{"$f":"IF(P360=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P360,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P360,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9200.7999999999993,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9200.7999999999993,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21865",null,"Passive",null,"AB295 - AB296",null,null,610,150,288,19722.36,1,1,19722.36,null,null,{"$f":"IF(P361=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P361,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P361,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19722.36,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,19722.36,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21587",null,"Passive",null,"AB326 - AB344",null,null,292,150,288,13648.56,1,1,13648.56,null,null,{"$f":"IF(P362=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P362,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P362,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13648.56,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13648.56,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21590",null,"Passive",null,"AB347 - AB348",null,null,4,150,288,21420.123800000001,1,1,{"$f":"L363*N363","v":21420.123800000001},null,null,{"$f":"IF(P363=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P363,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P363,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O363+S363)*U363,0)","v":21420.123800000001},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,21420.123800000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24983",null,"Passive",null,"AB326A - AB297A",null,null,4,150,288,265061.49119999999,1,1,{"$f":"L364*N364","v":265061.49119999999},null,null,{"$f":"IF(P364=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P364,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P364,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O364+S364)*U364,0)","v":265061.49119999999},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB364:BE364)","v":160533},null,265061.49119999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98592",null,"Passive",null,"NBTM17 - NBWS10",null,null,3,150,288,56204.871800000001,1,1,56204.871800000001,null,null,{"$f":"IF(P365=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P365,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P365,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56204.871800000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,56204.871800000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21219",null,"Passive",null,"AB348A - AB362",null,null,455,150,288,45590.6,1,1,45590.6,null,null,{"$f":"IF(P366=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P366,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P366,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45590.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,45590.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21220",null,"Passive",null,"AB362 - AB363",null,null,195,150,288,4757.28,1,1,4757.28,null,null,{"$f":"IF(P367=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P367,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P367,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4757.28,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4757.28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21867",null,"Passive",null,"AB376 - AB317",null,null,41,150,288,118767.0528,1,1,118767.0528,null,null,{"$f":"IF(P368=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P368,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P368,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},118767.0528,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,118767.0528,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21868",null,"Passive",null,"AB317 - AB318",null,null,43,150,288,136324.10879999999,1,{"$f":"M369","v":1},136324.10879999999,null,null,{"$f":"IF(P369=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P369,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P369,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},136324.10879999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,136324.10879999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20493",null,"Passive",null,"AB315 - AB317",null,null,17,150,288,495268.64640000003,1,1,495268.64640000003,null,null,{"$f":"IF(P370=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P370,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P370,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},495268.64640000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,495268.64640000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20492",null,"Passive",null,"AB313 - AB315",null,null,52,150,288,68348.966400000005,1,1,68348.966400000005,null,null,{"$f":"IF(P371=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P371,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P371,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68348.966400000005,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,68348.966400000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20491",null,"Passive",null,"AB311 - AB313",null,null,56,150,288,260258.80319999999,1,1,260258.80319999999,null,null,{"$f":"IF(P372=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P372,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P372,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},260258.80319999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,260258.80319999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20490",null,"Passive",null,"AB234 - AB311",null,null,6,150,288,118208.2176,1,1,118208.2176,null,null,{"$f":"IF(P373=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P373,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P373,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R373=\"\",0,R373*10000*Q373)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},118208.2176,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,118208.2176,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20489",null,"Passive",null,"AB233 - AB234",null,null,121,150,288,54289.382400000002,1,1,54289.382400000002,null,null,{"$f":"IF(P374=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P374,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P374,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54289.382400000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,54289.382400000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20488",null,"Passive",null,"AB230 - AB233",null,null,115,150,288,392875.08480000001,1,1,392875.08480000001,null,null,{"$f":"IF(P375=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P375,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P375,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},392875.08480000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,392875.08480000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20487",null,"Passive",null,"AB064B - AB230",null,null,2,150,288,182476.79999999999,1,1,182476.79999999999,null,null,{"$f":"IF(P376=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P376,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P376,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},182476.79999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,182476.79999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20164",null,"Passive",null,"AB011 - AB013",null,null,840,150,288,35838.6,1,1,35838.6,null,null,{"$f":"IF(P377=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P377,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P377,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35838.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,35838.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20163",null,"Passive",null,"AB001 - AB011",null,null,365,150,288,162343.20000000001,1,1,162343.20000000001,null,null,{"$f":"IF(P378=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P378,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P378,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},162343.20000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,162343.20000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"81579",null,"Passive",null,"MG130 - MG255",null,null,14,150,288,94505.949299999993,1,1,94505.949299999993,null,null,{"$f":"IF(P379=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P379,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P379,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},94505.949299999993,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,94505.949299999993,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"86783",null,"Passive",null,"MGTM04 - MGTM06",null,null,2110,150,288,44267.256000000001,1,1,44267.256000000001,null,null,{"$f":"IF(P380=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P380,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P380,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44267.256000000001,"y"," "," ",null,null,{"$f":"IF(W380=\"y\",AB$14,IF(AND(W380>0,W380<=1),W380*AB$14,\"\"))","v":160533},{"$f":"IF(X380=\"y\",AC$14,IF(AND(X380>0,X380<=1),X380*AC$14,\"\"))","v":""},{"$f":"IF(Y380=\"y\",AD$14,IF(AND(Y380>0,Y380<=1),Y380*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z380=\"y\",BE$14,IF(AND(Z380>0,Z380<=1),Z380*BE$14,\"\"))","v":""},160533,null,{"$f":"IF(AB380=\"\",\"\",(AB380/$BF380)*$V380)","v":44267.256000000001},{"$f":"IF(AC380=\"\",\"\",(AC380/$BF380)*$V380)","v":""},{"$f":"IF(AD380=\"\",\"\",(AD380/$BF380)*$V380)","v":""},{"$f":"IF(AE380=\"\",\"\",(AE380/$BF380)*$V380)","v":""},{"$f":"IF(AF380=\"\",\"\",(AF380/$BF380)*$V380)","v":""},{"$f":"IF(AG380=\"\",\"\",(AG380/$BF380)*$V380)","v":""},{"$f":"IF(AH380=\"\",\"\",(AH380/$BF380)*$V380)","v":""},{"$f":"IF(AI380=\"\",\"\",(AI380/$BF380)*$V380)","v":""},{"$f":"IF(AJ380=\"\",\"\",(AJ380/$BF380)*$V380)","v":""},{"$f":"IF(AK380=\"\",\"\",(AK380/$BF380)*$V380)","v":""},{"$f":"IF(AL380=\"\",\"\",(AL380/$BF380)*$V380)","v":""},{"$f":"IF(AM380=\"\",\"\",(AM380/$BF380)*$V380)","v":""},{"$f":"IF(AN380=\"\",\"\",(AN380/$BF380)*$V380)","v":""},{"$f":"IF(AO380=\"\",\"\",(AO380/$BF380)*$V380)","v":""},{"$f":"IF(AP380=\"\",\"\",(AP380/$BF380)*$V380)","v":""},{"$f":"IF(AQ380=\"\",\"\",(AQ380/$BF380)*$V380)","v":""},{"$f":"IF(AR380=\"\",\"\",(AR380/$BF380)*$V380)","v":""},{"$f":"IF(AS380=\"\",\"\",(AS380/$BF380)*$V380)","v":""},{"$f":"IF(AT380=\"\",\"\",(AT380/$BF380)*$V380)","v":""},{"$f":"IF(AU380=\"\",\"\",(AU380/$BF380)*$V380)","v":""},{"$f":"IF(AV380=\"\",\"\",(AV380/$BF380)*$V380)","v":""},{"$f":"IF(AW380=\"\",\"\",(AW380/$BF380)*$V380)","v":""},{"$f":"IF(AX380=\"\",\"\",(AX380/$BF380)*$V380)","v":""},{"$f":"IF(AY380=\"\",\"\",(AY380/$BF380)*$V380)","v":""},{"$f":"IF(AZ380=\"\",\"\",(AZ380/$BF380)*$V380)","v":""},{"$f":"IF(BA380=\"\",\"\",(BA380/$BF380)*$V380)","v":""},{"$f":"IF(BB380=\"\",\"\",(BB380/$BF380)*$V380)","v":""},{"$f":"IF(BC380=\"\",\"\",(BC380/$BF380)*$V380)","v":""},{"$f":"IF(BD380=\"\",\"\",(BD380/$BF380)*$V380)","v":""},{"$f":"IF(BE380=\"\",\"\",(BE380/$BF380)*$V380)","v":""},{"$f":"IF(SUM(BH380:CK380)=V380,\"\",\"ERROR\")","v":""}]
[null,"86784",null,"Passive",null,"MGTM06 - MGTM07",null,null,7,150,288,528654.29760000005,1,1,528654.29760000005,null,null,{"$f":"IF(P381=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P381,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P381,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},528654.29760000005,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,528654.29760000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"86778",null,"Passive",null,"MGTM03 - MGTM04",null,null,1238,150,288,1153920,1,1,1153920,null,null,{"$f":"IF(P382=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P382,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P382,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1153920,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1153920,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"86773",null,"Passive",null,"MGTM01 - MGTM02",null,null,1407,150,288,728160.33840000001,1,1,728160.33840000001,null,null,{"$f":"IF(P383=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P383,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P383,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},728160.33840000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,728160.33840000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"86774",null,"Passive",null,"MGTM02 - MGTM03",null,null,141,150,288,4327.2,1,1,4327.2,null,null,{"$f":"IF(P384=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P384,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P384,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4327.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4327.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"86777",null,"Passive",null,"MG133A - MGTM03",null,null,225,150,288,877.68,1,1,877.68,null,null,{"$f":"IF(P385=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P385,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P385,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},877.68,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,877.68,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22404",null,"Passive",null,"MG130 - MG132",null,null,36,150,288,147339.65229999999,1,1,147339.65229999999,null,null,{"$f":"IF(P386=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P386,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P386,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},147339.65229999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,147339.65229999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22405",null,"Passive",null,"MG132 - MG133",null,null,31,150,288,3154.3818999999999,1,1,3154.3818999999999,null,null,{"$f":"IF(P387=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P387,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P387,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3154.3818999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3154.3818999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A16333",null,"Passive",null,"AB436 - AB493",null,null,31,150,288,83706.694399999993,1,1,83706.694399999993,null,null,{"$f":"IF(P388=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P388,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P388,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},83706.694399999993,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,83706.694399999993,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"41716",null,"Passive",null,"AB492 - AB493",null,null,71,150,288,8310.4,1,1,8310.4,null,null,{"$f":"IF(P389=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P389,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P389,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8310.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8310.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20153",null,"Passive",null,"AB348 - AB348A",null,null,60,150,288,1167.1362999999999,1,1,1167.1362999999999,null,null,{"$f":"IF(P390=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P390,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P390,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1167.1362999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1167.1362999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21585",null,"Passive",null,"AB326B - AB330",null,null,58,150,288,25640.552,1,1,25640.552,null,null,{"$f":"IF(P391=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P391,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P391,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25640.552,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,25640.552,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A5744",null,"Passive",null,"AB541 - ABSUPER01",null,null,100,150,288,70193.2,1,1,70193.2,null,null,{"$f":"IF(P392=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P392,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P392,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70193.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,70193.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98461",null,"Passive",null,"NBTM22 - PL078",null,null,98,150,288,91909.728000000003,1,1,91909.728000000003,null,null,{"$f":"IF(P393=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P393,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P393,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},91909.728000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,91909.728000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"123414",null,"Passive",null,"AB539 - AB540",null,null,98,150,288,23445.461599999999,1,1,23445.461599999999,null,null,{"$f":"IF(P394=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P394,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P394,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23445.461599999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23445.461599999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"86775",null,"Passive",null,"MG133 - MG133A",null,null,86,150,288,63991.209900000002,1,1,63991.209900000002,null,null,{"$f":"IF(P395=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P395,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P395,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63991.209900000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,63991.209900000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"93085",null,"Passive",null,"MG298 - MG299",null,null,6,150,288,83383.288799999995,1,1,83383.288799999995,null,null,{"$f":"IF(P396=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P396,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P396,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},83383.288799999995,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,83383.288799999995,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21781",null,"Passive",null,"MC017 - MC018",null,null,120,150,288,1885620,1,1,1885620,null,null,{"$f":"IF(P397=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P397,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P397,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1885620,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1885620,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21782",null,"Passive",null,"MC018 - MC019",null,null,111,150,288,699571.87679999997,1,1,699571.87679999997,null,null,{"$f":"IF(P398=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P398,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P398,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},699571.87679999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,699571.87679999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"93084",null,"Passive",null,"MG297 - MG298",null,null,133,150,288,7050.1872000000003,1,1,7050.1872000000003,null,null,{"$f":"IF(P399=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P399,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P399,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7050.1872000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7050.1872000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"93086",null,"Passive",null,"MG299 - GLHEATH006",null,null,131,150,288,42451.303999999996,1,1,42451.303999999996,null,null,{"$f":"IF(P400=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P400,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P400,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42451.303999999996,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,42451.303999999996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20641",null,"Passive",null,"MG114 - MG118",null,null,34,200,356,30367.362300000001,1,1,30367.362300000001,null,null,{"$f":"IF(P401=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P401,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P401,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30367.362300000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,30367.362300000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20638",null,"Passive",null,"MG114 - MG115",null,null,41,200,356,35215.447200000002,1,1,35215.447200000002,null,null,{"$f":"IF(P402=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P402,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P402,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T402,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35215.447200000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,35215.447200000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20640",null,"Passive",null,"MG115 - MG117",null,null,40,200,356,67536.378899999996,1,1,67536.378899999996,null,null,{"$f":"IF(P403=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P403,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P403,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T403,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67536.378899999996,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,67536.378899999996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22423",null,"Passive",null,"MG100 - MG117",null,null,46,200,356,32713.889599999999,1,1,32713.889599999999,null,null,{"$f":"IF(P404=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P404,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P404,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T404,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32713.889599999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,32713.889599999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20639",null,"Passive",null,"MG092 - MG117",null,null,45,200,356,70947.262799999997,1,1,70947.262799999997,null,null,{"$f":"IF(P405=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P405,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P405,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T405,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70947.262799999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,70947.262799999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"91448",null,"Passive",null,"MG286 - MG092",null,null,45,200,356,20526.687999999998,1,1,20526.687999999998,null,null,{"$f":"IF(P406=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P406,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P406,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T406,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20526.687999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,20526.687999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"91447",null,"Passive",null,"MG156 - MG286",null,null,37,200,356,5216.26,1,1,5216.26,null,null,{"$f":"IF(P407=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P407,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P407,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T407,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5216.26,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5216.26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37337",null,"Passive",null,"MG086 - MG156A",null,null,38,200,356,56767.434999999998,1,1,56767.434999999998,null,null,{"$f":"IF(P408=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P408,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P408,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T408,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56767.434999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,56767.434999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37338",null,"Passive",null,"MG156A - MG156",null,null,41,200,356,11297.8107,1,1,11297.8107,null,null,{"$f":"IF(P409=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P409,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P409,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T409,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11297.8107,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11297.8107,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104924",null,"Passive",null,"MG351 - MG084",null,null,39,200,356,53558.153599999998,1,1,53558.153599999998,null,null,{"$f":"IF(P410=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P410,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P410,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T410,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53558.153599999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,53558.153599999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"91454",null,"Passive",null,"MG282 - MG286",null,null,40,200,356,28078.899600000001,1,1,28078.899600000001,null,null,{"$f":"IF(P411=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P411,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P411,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T411,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28078.899600000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,28078.899600000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"91453",null,"Passive",null,"MG278 - MG282",null,null,20,200,356,15217.5296,1,1,15217.5296,null,null,{"$f":"IF(P412=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P412,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P412,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T412,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15217.5296,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,15217.5296,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"41600",null,"Passive",null,"MG189 - MG188",null,null,77,200,356,29348.474399999999,1,1,29348.474399999999,null,null,{"$f":"IF(P413=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P413,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P413,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T413,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29348.474399999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29348.474399999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"41595",null,"Passive",null,"MG179 - MG179A",null,null,15,200,356,13567.47,1,1,13567.47,null,null,{"$f":"IF(P414=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P414,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P414,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T414,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13567.47,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13567.47,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24581",null,"Passive",null,"MG174 - MG177",null,null,28,200,356,35818.852200000001,1,1,35818.852200000001,null,null,{"$f":"IF(P415=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P415,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P415,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T415,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35818.852200000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,35818.852200000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24584",null,"Passive",null,"MG177 - MG178",null,null,23,200,356,17186.4372,1,1,17186.4372,null,null,{"$f":"IF(P416=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P416,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P416,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T416,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17186.4372,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,17186.4372,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24586",null,"Passive",null,"MG178 - MG179",null,null,22,200,356,10307.44,1,1,10307.44,null,null,{"$f":"IF(P417=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P417,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P417,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T417,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10307.44,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,10307.44,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22082",null,"Passive",null,"MG076 - MG077",null,null,22,200,356,47846.2863,1,1,47846.2863,null,null,{"$f":"IF(P418=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P418,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P418,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T418,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47846.2863,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,47846.2863,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"121822",null,"Passive",null,"MG077 - MG190",null,null,22,200,356,77905.5098,1,1,77905.5098,null,null,{"$f":"IF(P419=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P419,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P419,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T419,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},77905.5098,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,77905.5098,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21490",null,"Passive",null,"MG069 - MG056",null,null,23,200,356,31957.6453,1,1,31957.6453,null,null,{"$f":"IF(P420=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P420,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P420,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T420,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31957.6453,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,31957.6453,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"102967",null,"Passive",null,"MG055A - MG081",null,null,69,200,356,38345.372799999997,1,1,38345.372799999997,null,null,{"$f":"IF(P421=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P421,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P421,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T421,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38345.372799999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,38345.372799999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"102966",null,"Passive",null,"MG055 - MG055A",null,null,72,200,356,18085.473999999998,1,1,18085.473999999998,null,null,{"$f":"IF(P422=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P422,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P422,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T422,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18085.473999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,18085.473999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22469",null,"Passive",null,"MG055 - MG056",null,null,69,200,356,3715.3593000000001,1,1,3715.3593000000001,null,null,{"$f":"IF(P423=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P423,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P423,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T423,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3715.3593000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3715.3593000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21492",null,"Passive",null,"MG068 - MG069",null,null,69,200,356,36755.921799999996,1,1,36755.921799999996,null,null,{"$f":"IF(P424=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P424,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P424,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T424,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36755.921799999996,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,36755.921799999996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21491",null,"Passive",null,"MG071 - MG068",null,null,65,200,356,39312.164799999999,1,1,39312.164799999999,null,null,{"$f":"IF(P425=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P425,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P425,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T425,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39312.164799999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,39312.164799999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22474",null,"Passive",null,"MG081 - MG080",null,null,63,200,356,53047.063999999998,1,1,53047.063999999998,null,null,{"$f":"IF(P426=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P426,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P426,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T426,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53047.063999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,53047.063999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22473",null,"Passive",null,"MG080 - MG078",null,null,67,200,356,30478.392,1,1,30478.392,null,null,{"$f":"IF(P427=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P427,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P427,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T427,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30478.392,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,30478.392,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22472",null,"Passive",null,"MG078 - MG076",null,null,63,200,356,22260,1,1,{"$f":"L428*N428","v":22260},null,null,{"$f":"IF(P428=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P428,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P428,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T428,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O428+S428)*U428,0)","v":22260},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB428:BE428)","v":160533},null,22260,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21493",null,"Passive",null,"MG074 - MG071",null,null,78,200,356,70874.415299999993,1,1,70874.415299999993,null,null,{"$f":"IF(P429=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P429,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P429,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T429,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70874.415299999993,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,70874.415299999993,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21494",null,"Passive",null,"MG075 - MG074",null,null,74,200,356,43016.4133,1,1,43016.4133,null,null,{"$f":"IF(P430=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P430,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P430,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T430,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43016.4133,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,43016.4133,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"107322",null,"Passive",null,"MG064 - MG351",null,null,72,200,356,9883.1432000000004,1,1,9883.1432000000004,null,null,{"$f":"IF(P431=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P431,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P431,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T431,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9883.1432000000004,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9883.1432000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22080",null,"Passive",null,"MG076 - MG075",null,null,75,200,356,42682.894899999999,1,1,42682.894899999999,null,null,{"$f":"IF(P432=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P432,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P432,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T432,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42682.894899999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,42682.894899999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22081",null,"Passive",null,"MG085 - MG075",null,null,75,200,356,29366.876,1,{"$f":"M433","v":1},29366.876,null,null,{"$f":"IF(P433=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P433,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P433,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T433,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29366.876,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29366.876,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22084",null,"Passive",null,"MG084 - MG085",null,null,69,200,356,37559.743199999997,1,1,37559.743199999997,null,null,{"$f":"IF(P434=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P434,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P434,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T434,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37559.743199999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,37559.743199999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20149",null,"Passive",null,"MG053 - MG055",null,null,73,200,356,43735.233200000002,1,1,43735.233200000002,null,null,{"$f":"IF(P435=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P435,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P435,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T435,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43735.233200000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,43735.233200000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22069",null,"Passive",null,"MG046 - MG047",null,null,72,200,356,16403.245599999998,1,1,16403.245599999998,null,null,{"$f":"IF(P436=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P436,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P436,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T436,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16403.245599999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,16403.245599999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20148",null,"Passive",null,"MG052 - MG053",null,null,54,200,356,40322.374499999998,1,1,40322.374499999998,null,null,{"$f":"IF(P437=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P437,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P437,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R437=\"\",0,R437*10000*Q437)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T437,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40322.374499999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,40322.374499999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22073",null,"Passive",null,"MG061 - MG063",null,null,54,200,356,30969.596000000001,1,1,30969.596000000001,null,null,{"$f":"IF(P438=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P438,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P438,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T438,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30969.596000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,30969.596000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22079",null,"Passive",null,"MG064 - MG063",null,null,46,200,356,28192.735199999999,1,1,28192.735199999999,null,null,{"$f":"IF(P439=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P439,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P439,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T439,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28192.735199999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,28192.735199999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21525",null,"Passive",null,"MG041 - MG00B",null,null,46,200,356,47488,1,1,47488,null,null,{"$f":"IF(P440=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P440,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P440,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T440,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47488,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,47488,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21538",null,"Passive",null,"MG039 - MG040",null,null,49,200,356,26452.3,1,1,26452.3,null,null,{"$f":"IF(P441=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P441,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P441,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T441,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26452.3,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,26452.3,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22068",null,"Passive",null,"MG039 - MG046",null,null,47,200,356,28786.038400000001,1,1,28786.038400000001,null,null,{"$f":"IF(P442=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P442,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P442,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T442,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28786.038400000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,28786.038400000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"83122",null,"Passive",null,"NBWS01 - NBTM03",null,null,60,200,356,64908,1,1,64908,null,null,{"$f":"IF(P443=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P443,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P443,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T443,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},64908,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,64908,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"81755",null,"Passive",null,"NM303 - NM304",null,null,58,200,356,9200.7999999999993,1,1,9200.7999999999993,null,null,{"$f":"IF(P444=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P444,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P444,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T444,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9200.7999999999993,"y"," "," ",null,null,{"$f":"IF(W444=\"y\",AB$14,IF(AND(W444>0,W444<=1),W444*AB$14,\"\"))","v":160533},{"$f":"IF(X444=\"y\",AC$14,IF(AND(X444>0,X444<=1),X444*AC$14,\"\"))","v":""},{"$f":"IF(Y444=\"y\",AD$14,IF(AND(Y444>0,Y444<=1),Y444*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z444=\"y\",BE$14,IF(AND(Z444>0,Z444<=1),Z444*BE$14,\"\"))","v":""},160533,null,{"$f":"IF(AB444=\"\",\"\",(AB444/$BF444)*$V444)","v":9200.7999999999993},{"$f":"IF(AC444=\"\",\"\",(AC444/$BF444)*$V444)","v":""},{"$f":"IF(AD444=\"\",\"\",(AD444/$BF444)*$V444)","v":""},{"$f":"IF(AE444=\"\",\"\",(AE444/$BF444)*$V444)","v":""},{"$f":"IF(AF444=\"\",\"\",(AF444/$BF444)*$V444)","v":""},{"$f":"IF(AG444=\"\",\"\",(AG444/$BF444)*$V444)","v":""},{"$f":"IF(AH444=\"\",\"\",(AH444/$BF444)*$V444)","v":""},{"$f":"IF(AI444=\"\",\"\",(AI444/$BF444)*$V444)","v":""},{"$f":"IF(AJ444=\"\",\"\",(AJ444/$BF444)*$V444)","v":""},{"$f":"IF(AK444=\"\",\"\",(AK444/$BF444)*$V444)","v":""},{"$f":"IF(AL444=\"\",\"\",(AL444/$BF444)*$V444)","v":""},{"$f":"IF(AM444=\"\",\"\",(AM444/$BF444)*$V444)","v":""},{"$f":"IF(AN444=\"\",\"\",(AN444/$BF444)*$V444)","v":""},{"$f":"IF(AO444=\"\",\"\",(AO444/$BF444)*$V444)","v":""},{"$f":"IF(AP444=\"\",\"\",(AP444/$BF444)*$V444)","v":""},{"$f":"IF(AQ444=\"\",\"\",(AQ444/$BF444)*$V444)","v":""},{"$f":"IF(AR444=\"\",\"\",(AR444/$BF444)*$V444)","v":""},{"$f":"IF(AS444=\"\",\"\",(AS444/$BF444)*$V444)","v":""},{"$f":"IF(AT444=\"\",\"\",(AT444/$BF444)*$V444)","v":""},{"$f":"IF(AU444=\"\",\"\",(AU444/$BF444)*$V444)","v":""},{"$f":"IF(AV444=\"\",\"\",(AV444/$BF444)*$V444)","v":""},{"$f":"IF(AW444=\"\",\"\",(AW444/$BF444)*$V444)","v":""},{"$f":"IF(AX444=\"\",\"\",(AX444/$BF444)*$V444)","v":""},{"$f":"IF(AY444=\"\",\"\",(AY444/$BF444)*$V444)","v":""},{"$f":"IF(AZ444=\"\",\"\",(AZ444/$BF444)*$V444)","v":""},{"$f":"IF(BA444=\"\",\"\",(BA444/$BF444)*$V444)","v":""},{"$f":"IF(BB444=\"\",\"\",(BB444/$BF444)*$V444)","v":""},{"$f":"IF(BC444=\"\",\"\",(BC444/$BF444)*$V444)","v":""},{"$f":"IF(BD444=\"\",\"\",(BD444/$BF444)*$V444)","v":""},{"$f":"IF(BE444=\"\",\"\",(BE444/$BF444)*$V444)","v":""},{"$f":"IF(SUM(BH444:CK444)=V444,\"\",\"ERROR\")","v":""}]
[null,"81757",null,"Passive",null,"NM304 - NM305",null,null,60,200,356,4452,1,1,4452,null,null,{"$f":"IF(P445=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P445,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P445,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T445,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4452,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4452,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22067",null,"Passive",null,"NBWS02 - MG039",null,null,62,200,356,27957.076000000001,1,1,27957.076000000001,null,null,{"$f":"IF(P446=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P446,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P446,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T446,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27957.076000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,27957.076000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22062",null,"Passive",null,"NBWS02 - MG001",null,null,45,200,356,27479.227999999999,1,1,27479.227999999999,null,null,{"$f":"IF(P447=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P447,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P447,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T447,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27479.227999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,27479.227999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22063",null,"Passive",null,"MG001 - MG014",null,null,55,200,356,20513.628799999999,1,1,20513.628799999999,null,null,{"$f":"IF(P448=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P448,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P448,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T448,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20513.628799999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,20513.628799999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22064",null,"Passive",null,"MG014 - MG015",null,null,58,200,356,61734.400000000001,1,1,61734.400000000001,null,null,{"$f":"IF(P449=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P449,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P449,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T449,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},61734.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,61734.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20506",null,"Passive",null,"MG019 - MG024",null,null,100,200,356,49701.831200000001,1,1,49701.831200000001,null,null,{"$f":"IF(P450=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P450,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P450,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T450,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49701.831200000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,49701.831200000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21469",null,"Passive",null,"MG019 - MG020",null,null,99,200,356,26554.696,1,1,26554.696,null,null,{"$f":"IF(P451=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P451,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P451,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T451,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26554.696,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,26554.696,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20505",null,"Passive",null,"MG015 - MG019",null,null,101,200,356,23702.7448,1,1,23702.7448,null,null,{"$f":"IF(P452=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P452,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P452,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T452,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23702.7448,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23702.7448,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20511",null,"Passive",null,"MG024 - MG037",null,null,100,200,356,31789.060799999999,1,1,31789.060799999999,null,null,{"$f":"IF(P453=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P453,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P453,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T453,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31789.060799999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,31789.060799999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20507",null,"Passive",null,"MG037 - MG031",null,null,98,200,356,17180.268,1,1,17180.268,null,null,{"$f":"IF(P454=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P454,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P454,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T454,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17180.268,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,17180.268,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21470",null,"Passive",null,"MG020 - MG021",null,null,108,200,356,7716.8,1,1,7716.8,null,null,{"$f":"IF(P455=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P455,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P455,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T455,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7716.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7716.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21554",null,"Passive",null,"MG034 - MG036",null,null,106,200,356,141276.79999999999,1,1,141276.79999999999,null,null,{"$f":"IF(P456=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P456,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P456,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T456,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},141276.79999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,141276.79999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20509",null,"Passive",null,"MG032 - NM034",null,null,108,200,356,13880.742399999999,1,1,13880.742399999999,null,null,{"$f":"IF(P457=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P457,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P457,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T457,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13880.742399999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13880.742399999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20510",null,"Passive",null,"MG034 - MG035",null,null,108,200,356,13693.461600000001,1,1,13693.461600000001,null,null,{"$f":"IF(P458=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P458,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P458,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T458,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13693.461600000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13693.461600000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21553",null,"Passive",null,"MG036 - MG00B2",null,null,101,200,356,81682.166800000006,1,1,81682.166800000006,null,null,{"$f":"IF(P459=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P459,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P459,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T459,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},81682.166800000006,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,81682.166800000006,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"125868",null,"Passive",null,"NM374 - NM043",null,null,109,200,356,15623.8986,1,1,15623.8986,null,null,{"$f":"IF(P460=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P460,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P460,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T460,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15623.8986,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,15623.8986,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21287",null,"Passive",null,"NM042 - NM029",null,null,102,200,356,61407.92,1,1,61407.92,null,null,{"$f":"IF(P461=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P461,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P461,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T461,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},61407.92,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,61407.92,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21286",null,"Passive",null,"NM028 - NM029",null,null,103,200,356,29154.664000000001,1,1,29154.664000000001,null,null,{"$f":"IF(P462=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P462,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P462,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T462,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29154.664000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29154.664000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21685",null,"Passive",null,"NM066A - NM067",null,null,90,200,356,1401786.7339999999,1,1,1401786.7339999999,null,null,{"$f":"IF(P463=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P463,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P463,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T463,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1401786.7339999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1401786.7339999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"86776",null,"Passive",null,"MG133A - MG00B",null,null,90,200,356,157982.39999999999,1,1,157982.39999999999,null,null,{"$f":"IF(P464=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P464,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P464,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T464,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},157982.39999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,157982.39999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"97477",null,"Passive",null,"MG00A - MG00B",null,null,91,200,356,796800,1,1,796800,null,null,{"$f":"IF(P465=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P465,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P465,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T465,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},796800,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,796800,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21898",null,"Passive",null,"MG058A - MG059",null,null,91,200,356,17843.7644,1,1,17843.7644,null,null,{"$f":"IF(P466=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P466,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P466,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T466,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17843.7644,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,17843.7644,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"97481",null,"Passive",null,"NBWS01 - NBWS02",null,null,86,200,356,392735.22960000002,1,1,392735.22960000002,null,null,{"$f":"IF(P467=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P467,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P467,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T467,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},392735.22960000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,392735.22960000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"83123",null,"Passive",null,"NBTM03 - NBTM04",null,null,139,200,356,2461140,1,1,2461140,null,null,{"$f":"IF(P468=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P468,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P468,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T468,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2461140,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2461140,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"123123",null,"Passive",null,"NBTM04 - NBTM4A",null,null,86,200,356,1670592,1,1,1670592,null,null,{"$f":"IF(P469=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P469,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P469,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T469,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1670592,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1670592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"322193",null,"Passive",null,"NM095 - NM002",null,null,88,200,356,63396.480000000003,1,1,63396.480000000003,null,null,{"$f":"IF(P470=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P470,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P470,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T470,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63396.480000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,63396.480000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21774",null,"Passive",null,"MC023 - MC024",null,null,87,200,356,7968,1,1,7968,null,null,{"$f":"IF(P471=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P471,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P471,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T471,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7968,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7968,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"102697",null,"Passive",null,"NM336 - NM338",null,null,87,200,356,27947.332399999999,1,1,27947.332399999999,null,null,{"$f":"IF(P472=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P472,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P472,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T472,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27947.332399999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,27947.332399999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"102699",null,"Passive",null,"NM338 - NM340",null,null,86,200,356,26559.360000000001,1,1,26559.360000000001,null,null,{"$f":"IF(P473=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P473,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P473,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T473,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26559.360000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,26559.360000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24522",null,"Passive",null,"NM274 - NM275",null,null,95,200,356,38277.108800000002,1,1,38277.108800000002,null,null,{"$f":"IF(P474=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P474,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P474,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T474,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38277.108800000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,38277.108800000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24524",null,"Passive",null,"NM275 - NM276",null,null,95,200,356,54527.205600000001,1,1,54527.205600000001,null,null,{"$f":"IF(P475=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P475,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P475,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T475,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54527.205600000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,54527.205600000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37502",null,"Passive",null,"NM276 - NM301",null,null,95,200,356,51896.073600000003,1,1,51896.073600000003,null,null,{"$f":"IF(P476=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P476,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P476,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T476,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51896.073600000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,51896.073600000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37500",null,"Passive",null,"NM298 - NM300",null,null,94,200,356,6529.6,1,1,6529.6,null,null,{"$f":"IF(P477=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P477,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P477,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T477,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6529.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6529.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24510",null,"Passive",null,"NM268 - NM269",null,null,91,200,356,32181.599999999999,1,1,32181.599999999999,null,null,{"$f":"IF(P478=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P478,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P478,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T478,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32181.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,32181.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37496",null,"Passive",null,"NM278 - NM298",null,null,91,200,356,26712,1,1,26712,null,null,{"$f":"IF(P479=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P479,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P479,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T479,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26712,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,26712,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24514",null,"Passive",null,"NM270 - NM271",null,null,92,200,356,7420,1,1,7420,null,null,{"$f":"IF(P480=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P480,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P480,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T480,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7420,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7420,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24520",null,"Passive",null,"NM273 - NM274",null,null,93,200,356,17808,1,1,17808,null,null,{"$f":"IF(P481=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P481,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P481,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T481,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17808,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,17808,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24509",null,"Passive",null,"NM267 - NM268",null,null,7,200,356,40261.0101,1,1,40261.0101,null,null,{"$f":"IF(P482=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P482,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P482,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T482,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40261.0101,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,40261.0101,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24512",null,"Passive",null,"NM269 - NM270",null,null,6,200,356,8904,1,1,8904,null,null,{"$f":"IF(P483=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P483,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P483,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T483,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8904,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8904,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24516",null,"Passive",null,"NM271 - NM272",null,null,8,200,356,21369.599999999999,1,1,21369.599999999999,null,null,{"$f":"IF(P484=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P484,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P484,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T484,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21369.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,21369.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24518",null,"Passive",null,"NM272 - NM273",null,null,8,200,356,6232.8,1,1,6232.8,null,null,{"$f":"IF(P485=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P485,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P485,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T485,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6232.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6232.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24513",null,"Passive",null,"NM269 - NM278",null,null,112,200,356,3502.24,1,1,3502.24,null,null,{"$f":"IF(P486=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P486,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P486,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T486,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3502.24,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3502.24,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37506",null,"Passive",null,"NM301 - NM18",null,null,8,200,356,23125.468799999999,1,1,23125.468799999999,null,null,{"$f":"IF(P487=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P487,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P487,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T487,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23125.468799999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23125.468799999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"102688",null,"Passive",null,"NM330 - NM331",null,null,14,200,356,12300.231599999999,1,1,12300.231599999999,null,null,{"$f":"IF(P488=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P488,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P488,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T488,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12300.231599999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,12300.231599999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"102687",null,"Passive",null,"NM329 - NM330",null,null,79,200,356,13771.52,1,1,13771.52,null,null,{"$f":"IF(P489=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P489,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P489,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T489,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13771.52,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13771.52,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20982",null,"Passive",null,"NM067 - NM140",null,null,114,200,356,332193.59999999998,1,1,332193.59999999998,null,null,{"$f":"IF(P490=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P490,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P490,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T490,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},332193.59999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,332193.59999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20981",null,"Passive",null,"NM140 - NM139",null,null,121,200,356,7836.951,1,1,7836.951,null,null,{"$f":"IF(P491=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P491,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P491,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T491,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7836.951,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7836.951,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20983",null,"Passive",null,"NM142 - NM140",null,null,130,200,356,62720.109900000003,1,1,{"$f":"L492*N492","v":62720.109900000003},null,null,{"$f":"IF(P492=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P492,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P492,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T492,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O492+S492)*U492,0)","v":62720.109900000003},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB492:BE492)","v":160533},null,62720.109900000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20985",null,"Passive",null,"NM141 - NM142",null,null,2,200,356,34312.364800000003,1,1,34312.364800000003,null,null,{"$f":"IF(P493=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P493,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P493,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T493,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34312.364800000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,34312.364800000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20984",null,"Passive",null,"NM139 - NM141",null,null,129,200,356,15939.9408,1,1,15939.9408,null,null,{"$f":"IF(P494=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P494,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P494,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T494,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15939.9408,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,15939.9408,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20980",null,"Passive",null,"NM136 - NM139",null,null,133,200,356,9508.2000000000007,1,1,9508.2000000000007,null,null,{"$f":"IF(P495=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P495,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P495,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T495,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9508.2000000000007,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9508.2000000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20978",null,"Passive",null,"NM136 - NM137",null,null,129,200,356,8045.4,1,1,8045.4,null,null,{"$f":"IF(P496=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P496,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P496,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T496,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8045.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8045.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20979",null,"Passive",null,"NM137 - NM132A",null,null,509,200,356,53131.652000000002,1,{"$f":"M497","v":1},53131.652000000002,null,null,{"$f":"IF(P497=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P497,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P497,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T497,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53131.652000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,53131.652000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"91625",null,"Passive",null,"NM191 - NM191A",null,null,490,200,356,23087.903999999999,1,1,23087.903999999999,null,null,{"$f":"IF(P498=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P498,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P498,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T498,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23087.903999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23087.903999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21106",null,"Passive",null,"NM201 - NM237",null,null,489,200,356,5723.424,1,1,5723.424,null,null,{"$f":"IF(P499=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P499,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P499,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T499,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5723.424,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5723.424,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21104",null,"Passive",null,"NM237 - NM198",null,null,455,200,356,26130.1152,1,1,26130.1152,null,null,{"$f":"IF(P500=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P500,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P500,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T500,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26130.1152,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,26130.1152,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21102",null,"Passive",null,"NM191 - NM197",null,null,742,200,356,33224.800000000003,1,1,33224.800000000003,null,null,{"$f":"IF(P502=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P502,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P502,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T502,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33224.800000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,33224.800000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A19072",null,"Passive",null,"MCMILTO024 - MC102",null,null,857,200,356,30309.628799999999,1,1,30309.628799999999,null,null,{"$f":"IF(P504=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P504,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P504,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T504,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30309.628799999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,30309.628799999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22285",null,"Passive",null,"MC197 - MC196",null,null,628,200,356,11043.2,1,1,11043.2,null,null,{"$f":"IF(P507=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P507,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P507,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T507,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11043.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11043.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21034",null,"Passive",null,"MC199 - MC135",null,null,283,200,356,115607.072,1,1,115607.072,null,null,{"$f":"IF(P509=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P509,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P509,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T509,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},115607.072,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,115607.072,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"122836",null,"Passive",null,"MC022A - MC022B",null,null,265,200,356,65388.800000000003,1,1,65388.800000000003,null,null,{"$f":"IF(P513=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P513,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P513,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T513,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},65388.800000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,65388.800000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20303",null,"Passive",null,"MC372 - MC369",null,null,442,200,356,26656,1,1,26656,null,null,{"$f":"IF(P516=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P516,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P516,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T516,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26656,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,26656,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22283",null,"Passive",null,"MC195 - MC194",null,null,366,200,356,63742.296900000001,1,1,63742.296900000001,null,null,{"$f":"IF(P518=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P518,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P518,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T518,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63742.296900000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,63742.296900000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"91244",null,"Passive",null,"MC190A - MC305A",null,null,325,200,356,58260.495999999999,1,1,58260.495999999999,null,null,{"$f":"IF(P519=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P519,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P519,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T519,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},58260.495999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,58260.495999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A33214",null,"Passive",null,"MCSHAKE053 - MCSHAKE054",null,null,1461,200,356,110280.2559,1,1,110280.2559,null,null,{"$f":"IF(P523=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P523,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P523,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T523,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110280.2559,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,110280.2559,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21331",null,"Passive",null,"MC341A - MC347",null,null,267,200,356,53555.297599999998,1,1,53555.297599999998,null,null,{"$f":"IF(P526=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P526,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P526,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T526,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53555.297599999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,53555.297599999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20937",null,"Passive",null,"MC257 - MC256",null,null,30,200,356,29385.3308,1,1,29385.3308,null,null,{"$f":"IF(P529=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P529,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P529,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T529,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29385.3308,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29385.3308,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20949",null,"Passive",null,"MC490 - MC491",null,null,88,200,356,23600.9424,1,1,23600.9424,null,null,{"$f":"IF(P532=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P532,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P532,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T532,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23600.9424,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23600.9424,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20811",null,"Passive",null,"MC304A - MC304",null,null,148,200,356,21125.641599999999,1,1,21125.641599999999,null,null,{"$f":"IF(P535=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P535,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P535,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T535,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21125.641599999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,21125.641599999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21723",null,"Passive",null,"MC136 - MCMILTO04",null,null,142,200,356,73842.186000000002,1,1,73842.186000000002,null,null,{"$f":"IF(P536=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P536,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P536,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T536,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},73842.186000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,73842.186000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"99586",null,"Passive",null,"MC838 - MC975",null,null,168,200,356,8310.4,1,1,8310.4,null,null,{"$f":"IF(P538=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P538,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P538,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T538,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8310.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8310.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"392449",null,"Passive",null,"MCBRI02 - MCBRI01",null,null,143,200,356,42344.361599999997,1,1,42344.361599999997,null,null,{"$f":"IF(P541=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P541,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P541,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T541,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42344.361599999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,42344.361599999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21834",null,"Passive",null,"MC578 - MC572",null,null,161,200,356,10808,1,1,10808,null,null,{"$f":"IF(P545=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P545,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P545,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T545,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10808,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,10808,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21833",null,"Passive",null,"MC571 - MC572",null,null,171,200,356,16212,1,1,16212,null,null,{"$f":"IF(P547=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P547,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P547,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T547,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16212,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,16212,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21205",null,"Passive",null,"MC590 - MC591",null,null,154,200,356,15400.5046,1,1,15400.5046,null,null,{"$f":"IF(P550=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P550,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P550,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T550,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15400.5046,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,15400.5046,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"400380",null,"Passive",null,"MC1519 - MC011",null,null,89,200,356,207856.56599999999,1,1,207856.56599999999,null,null,{"$f":"IF(P554=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P554,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P554,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T554,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},207856.56599999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,207856.56599999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21208",null,"Passive",null,"MC606 - MC605",null,null,77,200,356,11872,1,1,{"$f":"L556*N556","v":11872},null,null,{"$f":"IF(P556=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P556,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P556,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T556,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O556+S556)*U556,0)","v":11872},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB556:BE556)","v":160533},null,11872,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21210",null,"Passive",null,"MC605 - MC607",null,null,80,200,356,16312.424800000001,1,1,16312.424800000001,null,null,{"$f":"IF(P557=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P557,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P557,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T557,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16312.424800000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,16312.424800000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"107847",null,"Passive",null,"MC005 - MC006",null,null,79,200,356,28610.6296,1,1,28610.6296,null,null,{"$f":"IF(P560=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P560,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P560,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T560,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28610.6296,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,28610.6296,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"125829",null,"Passive",null,"MC614A - MC001",null,null,134,200,356,4345.152,1,1,4345.152,null,null,{"$f":"IF(P563=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P563,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P563,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T563,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4345.152,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4345.152,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"125833",null,"Passive",null,"MC002A - MC639B",null,null,218,200,356,29742.624800000001,1,1,29742.624800000001,null,null,{"$f":"IF(P567=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P567,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P567,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T567,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29742.624800000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29742.624800000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104579",null,"Passive",null,"MC615A - MC614A",null,null,228,200,356,36151.724000000002,1,1,36151.724000000002,null,null,{"$f":"IF(P569=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P569,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P569,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T569,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36151.724000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,36151.724000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"122122",null,"Passive",null,"MC1045 - MC974A",null,null,214,200,356,60864.775999999998,1,1,60864.775999999998,null,null,{"$f":"IF(P572=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P572,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P572,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T572,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60864.775999999998,"y"," "," ",null,null,{"$f":"IF(W572=\"y\",AB$14,IF(AND(W572>0,W572<=1),W572*AB$14,\"\"))","v":160533},{"$f":"IF(X572=\"y\",AC$14,IF(AND(X572>0,X572<=1),X572*AC$14,\"\"))","v":""},{"$f":"IF(Y572=\"y\",AD$14,IF(AND(Y572>0,Y572<=1),Y572*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z572=\"y\",BE$14,IF(AND(Z572>0,Z572<=1),Z572*BE$14,\"\"))","v":""},160533,null,{"$f":"IF(AB572=\"\",\"\",(AB572/$BF572)*$V572)","v":60864.775999999998},{"$f":"IF(AC572=\"\",\"\",(AC572/$BF572)*$V572)","v":""},{"$f":"IF(AD572=\"\",\"\",(AD572/$BF572)*$V572)","v":""},{"$f":"IF(AE572=\"\",\"\",(AE572/$BF572)*$V572)","v":""},{"$f":"IF(AF572=\"\",\"\",(AF572/$BF572)*$V572)","v":""},{"$f":"IF(AG572=\"\",\"\",(AG572/$BF572)*$V572)","v":""},{"$f":"IF(AH572=\"\",\"\",(AH572/$BF572)*$V572)","v":""},{"$f":"IF(AI572=\"\",\"\",(AI572/$BF572)*$V572)","v":""},{"$f":"IF(AJ572=\"\",\"\",(AJ572/$BF572)*$V572)","v":""},{"$f":"IF(AK572=\"\",\"\",(AK572/$BF572)*$V572)","v":""},{"$f":"IF(AL572=\"\",\"\",(AL572/$BF572)*$V572)","v":""},{"$f":"IF(AM572=\"\",\"\",(AM572/$BF572)*$V572)","v":""},{"$f":"IF(AN572=\"\",\"\",(AN572/$BF572)*$V572)","v":""},{"$f":"IF(AO572=\"\",\"\",(AO572/$BF572)*$V572)","v":""},{"$f":"IF(AP572=\"\",\"\",(AP572/$BF572)*$V572)","v":""},{"$f":"IF(AQ572=\"\",\"\",(AQ572/$BF572)*$V572)","v":""},{"$f":"IF(AR572=\"\",\"\",(AR572/$BF572)*$V572)","v":""},{"$f":"IF(AS572=\"\",\"\",(AS572/$BF572)*$V572)","v":""},{"$f":"IF(AT572=\"\",\"\",(AT572/$BF572)*$V572)","v":""},{"$f":"IF(AU572=\"\",\"\",(AU572/$BF572)*$V572)","v":""},{"$f":"IF(AV572=\"\",\"\",(AV572/$BF572)*$V572)","v":""},{"$f":"IF(AW572=\"\",\"\",(AW572/$BF572)*$V572)","v":""},{"$f":"IF(AX572=\"\",\"\",(AX572/$BF572)*$V572)","v":""},{"$f":"IF(AY572=\"\",\"\",(AY572/$BF572)*$V572)","v":""},{"$f":"IF(AZ572=\"\",\"\",(AZ572/$BF572)*$V572)","v":""},{"$f":"IF(BA572=\"\",\"\",(BA572/$BF572)*$V572)","v":""},{"$f":"IF(BB572=\"\",\"\",(BB572/$BF572)*$V572)","v":""},{"$f":"IF(BC572=\"\",\"\",(BC572/$BF572)*$V572)","v":""},{"$f":"IF(BD572=\"\",\"\",(BD572/$BF572)*$V572)","v":""},{"$f":"IF(BE572=\"\",\"\",(BE572/$BF572)*$V572)","v":""},{"$f":"IF(SUM(BH572:CK572)=V572,\"\",\"ERROR\")","v":""}]
[null,"122125",null,"Passive",null,"MC1042 - MC650A",null,null,240,200,356,20304.3848,1,1,20304.3848,null,null,{"$f":"IF(P574=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P574,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P574,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T574,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20304.3848,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,20304.3848,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"122119",null,"Passive",null,"MC1047 - MC826",null,null,173,200,356,47244.624000000003,1,1,47244.624000000003,null,null,{"$f":"IF(P578=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P578,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P578,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T578,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47244.624000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,47244.624000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"122121",null,"Passive",null,"MC826 - MC1045",null,null,178,200,356,36452.976000000002,1,1,36452.976000000002,null,null,{"$f":"IF(P579=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P579,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P579,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T579,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36452.976000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,36452.976000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"91102",null,"Passive",null,"MC008 - SMWS01",null,null,30,200,356,270672.18,1,1,270672.18,null,null,{"$f":"IF(P582=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P582,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P582,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T582,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},270672.18,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,270672.18,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"362188",null,"Passive",null,"MC1053 - MC011",null,null,65,200,356,2663760.8539999998,1,1,2663760.8539999998,null,null,{"$f":"IF(P585=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P585,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P585,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T585,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2663760.8539999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2663760.8539999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"125867",null,"Passive",null,"NM042 - NM374",null,null,15,200,356,594.66,1,1,594.66,null,null,{"$f":"IF(P588=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P588,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P588,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T588,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},594.66,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,594.66,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"99631",null,"Passive",null,"MC309B - MC309A",null,null,60,200,356,6473.6,1,1,6473.6,null,null,{"$f":"IF(P591=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P591,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P591,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T591,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6473.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6473.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37289",null,"Passive",null,"MBK - MBL",null,null,103,200,356,1090121.6000000001,1,1,1090121.6000000001,null,null,{"$f":"IF(P594=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P594,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P594,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T594,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1090121.6000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1090121.6000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20262",null,"Passive",null,"MC691 - MC692",null,null,96,200,356,50413.599999999999,1,1,50413.599999999999,null,null,{"$f":"IF(P597=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P597,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P597,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T597,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50413.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,50413.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"123180",null,"Passive",null,"MC682 - MC1078",null,null,93,200,356,67687.020799999998,1,1,67687.020799999998,null,null,{"$f":"IF(P600=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P600,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P600,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T600,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67687.020799999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,67687.020799999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21518",null,"Passive",null,"W001A - W002",null,null,92,200,356,283444,1,1,283444,null,null,{"$f":"IF(P601=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P601,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P601,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T601,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},283444,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,283444,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104318",null,"Passive",null,"MC1000 - MC737",null,null,14,200,356,177730.2,1,1,177730.2,null,null,{"$f":"IF(P605=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P605,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P605,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T605,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},177730.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,177730.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37245",null,"Passive",null,"BC006A - BC023",null,null,15,200,356,177953.28,1,1,177953.28,null,null,{"$f":"IF(P606=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P606,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P606,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T606,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},177953.28,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,177953.28,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37261",null,"Passive",null,"MBB - MBC",null,null,157,200,356,30920.959999999999,1,1,30920.959999999999,null,null,{"$f":"IF(P610=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P610,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P610,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T610,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30920.959999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,30920.959999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37283",null,"Passive",null,"MBI - MBJ",null,null,1,200,356,300022.40000000002,1,1,300022.40000000002,null,null,{"$f":"IF(P612=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P612,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P612,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T612,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},300022.40000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,300022.40000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21845",null,"Passive",null,"MC809A - MC810",null,null,463,200,356,61459.199999999997,1,1,61459.199999999997,null,null,{"$f":"IF(P616=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P616,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P616,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T616,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},61459.199999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,61459.199999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"123119",null,"Passive",null,"MC809 - MC809A",null,null,618,200,356,20486.400000000001,1,1,20486.400000000001,null,null,{"$f":"IF(P619=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P619,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P619,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T619,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20486.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,20486.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"122117",null,"Passive",null,"MC1049 - MC1048",null,null,358,200,356,178.08,1,1,178.08,null,null,{"$f":"IF(P622=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P622,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P622,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T622,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},178.08,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,178.08,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"138653",null,"Passive",null,"MC1274 - MC1275",null,null,360,200,356,4190.9219999999996,1,1,4190.9219999999996,null,null,{"$f":"IF(P623=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P623,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P623,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T623,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4190.9219999999996,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4190.9219999999996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"102640",null,"Passive",null,"MC966 - MC967",null,null,94,200,356,22556.799999999999,1,{"$f":"M625","v":1},22556.799999999999,null,null,{"$f":"IF(P625=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P625,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P625,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T625,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22556.799999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,22556.799999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"102638",null,"Passive",null,"MC965 - MC966",null,null,168,200,356,25821.599999999999,1,1,25821.599999999999,null,null,{"$f":"IF(P628=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P628,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P628,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T628,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25821.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,25821.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21550",null,"Passive",null,"BC027 - BC029",null,null,169,200,356,8607.2000000000007,1,1,8607.2000000000007,null,null,{"$f":"IF(P632=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P632,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P632,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T632,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8607.2000000000007,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8607.2000000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"395582",null,"Passive",null,"MCARCHI02 - MC1089",null,null,235,200,356,69358.661999999997,1,1,69358.661999999997,null,null,{"$f":"IF(P634=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P634,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P634,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T634,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},69358.661999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,69358.661999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20529",null,"Passive",null,"MC693 - MC695",null,null,33,200,356,44265.599999999999,1,1,44265.599999999999,null,null,{"$f":"IF(P638=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P638,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P638,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T638,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44265.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,44265.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"123183",null,"Passive",null,"MC1081 - MC700",null,null,27,200,356,11359.0448,1,1,11359.0448,null,null,{"$f":"IF(P641=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P641,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P641,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T641,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11359.0448,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11359.0448,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21613",null,"Passive",null,"MC700 - MC701",null,null,28,200,356,23362.400000000001,1,1,23362.400000000001,null,null,{"$f":"IF(P643=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P643,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P643,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T643,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23362.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23362.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21614",null,"Passive",null,"MC701 - MC703",null,null,32,200,356,25821.599999999999,1,1,25821.599999999999,null,null,{"$f":"IF(P644=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P644,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P644,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T644,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25821.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,25821.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20031",null,"Passive",null,"MC658 - MC576",null,null,30,200,356,46004,1,1,46004,null,null,{"$f":"IF(P647=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P647,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P647,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T647,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46004,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,46004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"127862",null,"Passive",null,"BL208 - BL209",null,null,42,200,356,38149.824000000001,1,1,38149.824000000001,null,null,{"$f":"IF(P650=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P650,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P650,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T650,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38149.824000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,38149.824000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"127860",null,"Passive",null,"BL206 - BL207",null,null,39,200,356,18204.545999999998,1,1,18204.545999999998,null,null,{"$f":"IF(P653=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P653,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P653,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T653,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18204.545999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,18204.545999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"127855",null,"Passive",null,"BL202 - BL203",null,null,40,200,356,67310.741999999998,1,1,67310.741999999998,null,null,{"$f":"IF(P656=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P656,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P656,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T656,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67310.741999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,67310.741999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"19987",null,"Passive",null,"SFR00D - SFR00E",null,null,24,200,356,208814.33429999999,1,1,208814.33429999999,null,null,{"$f":"IF(P660=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P660,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P660,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T660,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},208814.33429999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,208814.33429999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"129500",null,"Passive",null,"SH006 - WSU0008",null,null,26,200,356,7746.48,1,1,7746.48,null,null,{"$f":"IF(P661=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P661,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P661,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T661,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7746.48,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7746.48,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"358869",null,"Passive",null,"EI036 - WPSDH",null,null,23,200,356,3710,1,1,3710,null,null,{"$f":"IF(P665=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P665,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P665,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T665,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3710,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3710,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"358870",null,"Passive",null,"WPSDH - EI115",null,null,22,200,356,3710,1,1,3710,null,null,{"$f":"IF(P666=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P666,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P666,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T666,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3710,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3710,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"358929",null,"Passive",null,"AB802 - AB803",null,null,63,200,356,11665.83,1,1,11665.83,null,null,{"$f":"IF(P670=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P670,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P670,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T670,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11665.83,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11665.83,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20171",null,"Passive",null,"AB064 - AB064A",null,null,64,200,356,1267.2,1,1,1267.2,null,null,{"$f":"IF(P672=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P672,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P672,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T672,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1267.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1267.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"86788",null,"Passive",null,"MC019 - MGTM01",null,null,52,200,356,69720,1,1,69720,null,null,{"$f":"IF(P675=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P675,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P675,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T675,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},69720,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,69720,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"39483",null,"Passive",null,"W124 - W041",null,null,53,200,356,34286.166400000002,1,1,{"$f":"L678*N678","v":34286.166400000002},null,null,{"$f":"IF(P678=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P678,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P678,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T678,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O678+S678)*U678,0)","v":34286.166400000002},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB678:BE678)","v":160533},null,34286.166400000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20332",null,"Passive",null,"W010 - W012",null,null,48,200,356,14840,1,1,14840,null,null,{"$f":"IF(P681=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P681,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P681,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T681,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14840,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,14840,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"39475",null,"Passive",null,"W034 - W073",null,null,59,200,356,37347.012000000002,1,1,37347.012000000002,null,null,{"$f":"IF(P684=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P684,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P684,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T684,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37347.012000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,37347.012000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"99645",null,"Passive",null,"W123 - W138",null,null,76,200,356,5154.3,1,1,5154.3,null,null,{"$f":"IF(P687=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P687,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P687,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R687=\"\",0,R687*10000*Q687)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T687,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5154.3,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5154.3,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A33152",null,"Passive",null,"WKKELLY006 - W138",null,null,62,200,356,93576.34,1,1,93576.34,null,null,{"$f":"IF(P688=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P688,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P688,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T688,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},93576.34,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,93576.34,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"99649",null,"Passive",null,"W142 - W135",null,null,58,200,356,7975.9170000000004,1,1,7975.9170000000004,null,null,{"$f":"IF(P690=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P690,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P690,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T690,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7975.9170000000004,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7975.9170000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148308",null,"Passive",null,"WTM034 - WTM035",null,null,102,200,356,8776.7999999999993,1,1,8776.7999999999993,null,null,{"$f":"IF(P694=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P694,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P694,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T694,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8776.7999999999993,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8776.7999999999993,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148305",null,"Passive",null,"WTM031 - WTM032",null,null,105,200,356,145256.04,1,1,145256.04,null,null,{"$f":"IF(P697=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P697,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P697,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T697,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},145256.04,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,145256.04,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148303",null,"Passive",null,"WTM029 - WTM030",null,null,110,200,356,101810.88,1,1,101810.88,null,null,{"$f":"IF(P699=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P699,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P699,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T699,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},101810.88,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,101810.88,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148299",null,"Passive",null,"WTM025 - WTM026",null,null,99,200,356,32913,1,1,32913,null,null,{"$f":"IF(P703=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P703,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P703,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T703,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32913,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,32913,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148296",null,"Passive",null,"WTM022 - WTM023",null,null,88,200,356,140867.64000000001,1,1,140867.64000000001,null,null,{"$f":"IF(P706=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P706,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P706,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T706,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},140867.64000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,140867.64000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148294",null,"Passive",null,"WTM020 - WTM021",null,null,95,200,356,272147.03999999998,1,1,272147.03999999998,null,null,{"$f":"IF(P708=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P708,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P708,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T708,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},272147.03999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,272147.03999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148293",null,"Passive",null,"WTM019 - WTM020",null,null,95,200,356,3092.58,1,1,3092.58,null,null,{"$f":"IF(P709=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P709,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P709,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T709,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3092.58,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3092.58,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148290",null,"Passive",null,"WTM016 - WTM017",null,null,91,200,356,7064.8271999999997,1,1,7064.8271999999997,null,null,{"$f":"IF(P712=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P712,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P712,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T712,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7064.8271999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7064.8271999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148285",null,"Passive",null,"WTM011 - WTM012",null,null,5,200,356,7559.64,1,1,7559.64,null,null,{"$f":"IF(P716=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P716,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P716,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T716,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7559.64,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7559.64,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148282",null,"Passive",null,"WTM008 - WTM009",null,null,9,200,356,182820.74400000001,1,1,182820.74400000001,null,null,{"$f":"IF(P719=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P719,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P719,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T719,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},182820.74400000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,182820.74400000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148280",null,"Passive",null,"WTM006 - WTM007",null,null,13,200,356,13911.227999999999,1,1,13911.227999999999,null,null,{"$f":"IF(P721=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P721,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P721,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T721,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13911.227999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13911.227999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21521",null,"Passive",null,"NBTM47 - NBTM48",null,null,115,200,356,1826795.52,1,1,1826795.52,null,null,{"$f":"IF(P725=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P725,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P725,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T725,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1826795.52,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1826795.52,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"102644",null,"Passive",null,"MC968 - MC969",null,null,137,200,356,2077.6,1,1,2077.6,null,null,{"$f":"IF(P726=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P726,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P726,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T726,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2077.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2077.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143179",null,"Passive",null,"641 - 5",null,null,128,200,356,17864.392,1,1,17864.392,null,null,{"$f":"IF(P728=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P728,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P728,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T728,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17864.392," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",17864.392,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143182",null,"Passive",null,"654 - 18",null,null,282,200,356,16982.896000000001,1,1,16982.896000000001,null,null,{"$f":"IF(P731=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P731,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P731,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T731,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16982.896000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",16982.896000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143187",null,"Passive",null,"751 - 22",null,null,271,200,356,6096.2719999999999,1,1,6096.2719999999999,null,null,{"$f":"IF(P734=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P734,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P734,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T734,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6096.2719999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",6096.2719999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143191",null,"Passive",null,"838 - 26",null,null,15,200,356,3983.056,1,1,3983.056,null,null,{"$f":"IF(P737=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P737,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P737,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T737,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3983.056," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",3983.056,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143196",null,"Passive",null,"841 - 34",null,null,152,200,356,5841.0240000000003,1,1,5841.0240000000003,null,null,{"$f":"IF(P740=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P740,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P740,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T740,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5841.0240000000003," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",5841.0240000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"142894",null,"Passive",null,"304 - 86",null,null,175,200,356,5420.0767999999998,1,1,5420.0767999999998,null,null,{"$f":"IF(P743=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P743,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P743,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T743,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5420.0767999999998," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",5420.0767999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"142905",null,"Passive",null,"1450 - 107",null,null,184,200,356,93144.659199999995,1,1,93144.659199999995,null,null,{"$f":"IF(P746=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P746,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P746,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T746,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},93144.659199999995," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",93144.659199999995,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"142910",null,"Passive",null,"339 - 117",null,null,157,200,356,3435.5023999999999,1,1,3435.5023999999999,null,null,{"$f":"IF(P749=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P749,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P749,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T749,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3435.5023999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",3435.5023999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"142912",null,"Passive",null,"117 - 121",null,null,154,200,356,201634.72640000001,1,1,201634.72640000001,null,null,{"$f":"IF(P750=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P750,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P750,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T750,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},201634.72640000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",201634.72640000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143199",null,"Passive",null,"917 - 163",null,null,83,200,356,250791.07199999999,1,1,250791.07199999999,null,null,{"$f":"IF(P753=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P753,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P753,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T753,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},250791.07199999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",250791.07199999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143339",null,"Passive",null,"1402 - 166",null,null,84,200,356,102459.204,1,1,102459.204,null,null,{"$f":"IF(P757=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P757,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P757,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T757,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},102459.204," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",102459.204,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143341",null,"Passive",null,"167 - 162",null,null,151,200,356,117041.25,1,1,117041.25,null,null,{"$f":"IF(P759=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P759,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P759,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T759,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},117041.25," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",117041.25,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143202",null,"Passive",null,"1361 - 181",null,null,240,200,356,2604.672,1,1,2604.672,null,null,{"$f":"IF(P762=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P762,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P762,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T762,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2604.672," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",2604.672,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143204",null,"Passive",null,"1285 - 188",null,null,239,200,356,1041.768,1,1,1041.768,null,null,{"$f":"IF(P764=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P764,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P764,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T764,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1041.768," ","y"," ",null,null,{"$f":"IF(W764=\"y\",AB$14,IF(AND(W764>0,W764<=1),W764*AB$14,\"\"))","v":""},{"$f":"IF(X764=\"y\",AC$14,IF(AND(X764>0,X764<=1),X764*AC$14,\"\"))","v":12774},{"$f":"IF(Y764=\"y\",AD$14,IF(AND(Y764>0,Y764<=1),Y764*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z764=\"y\",BE$14,IF(AND(Z764>0,Z764<=1),Z764*BE$14,\"\"))","v":""},12774,null,{"$f":"IF(AB764=\"\",\"\",(AB764/$BF764)*$V764)","v":""},{"$f":"IF(AC764=\"\",\"\",(AC764/$BF764)*$V764)","v":1041.768},{"$f":"IF(AD764=\"\",\"\",(AD764/$BF764)*$V764)","v":""},{"$f":"IF(AE764=\"\",\"\",(AE764/$BF764)*$V764)","v":""},{"$f":"IF(AF764=\"\",\"\",(AF764/$BF764)*$V764)","v":""},{"$f":"IF(AG764=\"\",\"\",(AG764/$BF764)*$V764)","v":""},{"$f":"IF(AH764=\"\",\"\",(AH764/$BF764)*$V764)","v":""},{"$f":"IF(AI764=\"\",\"\",(AI764/$BF764)*$V764)","v":""},{"$f":"IF(AJ764=\"\",\"\",(AJ764/$BF764)*$V764)","v":""},{"$f":"IF(AK764=\"\",\"\",(AK764/$BF764)*$V764)","v":""},{"$f":"IF(AL764=\"\",\"\",(AL764/$BF764)*$V764)","v":""},{"$f":"IF(AM764=\"\",\"\",(AM764/$BF764)*$V764)","v":""},{"$f":"IF(AN764=\"\",\"\",(AN764/$BF764)*$V764)","v":""},{"$f":"IF(AO764=\"\",\"\",(AO764/$BF764)*$V764)","v":""},{"$f":"IF(AP764=\"\",\"\",(AP764/$BF764)*$V764)","v":""},{"$f":"IF(AQ764=\"\",\"\",(AQ764/$BF764)*$V764)","v":""},{"$f":"IF(AR764=\"\",\"\",(AR764/$BF764)*$V764)","v":""},{"$f":"IF(AS764=\"\",\"\",(AS764/$BF764)*$V764)","v":""},{"$f":"IF(AT764=\"\",\"\",(AT764/$BF764)*$V764)","v":""},{"$f":"IF(AU764=\"\",\"\",(AU764/$BF764)*$V764)","v":""},{"$f":"IF(AV764=\"\",\"\",(AV764/$BF764)*$V764)","v":""},{"$f":"IF(AW764=\"\",\"\",(AW764/$BF764)*$V764)","v":""},{"$f":"IF(AX764=\"\",\"\",(AX764/$BF764)*$V764)","v":""},{"$f":"IF(AY764=\"\",\"\",(AY764/$BF764)*$V764)","v":""},{"$f":"IF(AZ764=\"\",\"\",(AZ764/$BF764)*$V764)","v":""},{"$f":"IF(BA764=\"\",\"\",(BA764/$BF764)*$V764)","v":""},{"$f":"IF(BB764=\"\",\"\",(BB764/$BF764)*$V764)","v":""},{"$f":"IF(BC764=\"\",\"\",(BC764/$BF764)*$V764)","v":""},{"$f":"IF(BD764=\"\",\"\",(BD764/$BF764)*$V764)","v":""},{"$f":"IF(BE764=\"\",\"\",(BE764/$BF764)*$V764)","v":""},{"$f":"IF(SUM(BH764:CK764)=V764,\"\",\"ERROR\")","v":""}]
[null,"143343",null,"Passive",null,"120 - 202",null,null,327,200,356,15282.602999999999,1,1,15282.602999999999,null,null,{"$f":"IF(P768=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P768,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P768,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T768,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15282.602999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",15282.602999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143346",null,"Passive",null,"206 - 207",null,null,235,200,356,174160.96799999999,1,1,174160.96799999999,null,null,{"$f":"IF(P771=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P771,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P771,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T771,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},174160.96799999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",174160.96799999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143347",null,"Passive",null,"1259 - 208",null,null,235,200,356,6074.277,1,1,6074.277,null,null,{"$f":"IF(P772=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P772,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P772,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T772,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6074.277," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",6074.277,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143350",null,"Passive",null,"211 - 210",null,null,175,200,356,47895.728999999999,1,1,{"$f":"L775*N775","v":47895.728999999999},null,null,{"$f":"IF(P775=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P775,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P775,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T775,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O775+S775)*U775,0)","v":47895.728999999999}," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB775:BE775)","v":12774},null,"",47895.728999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143353",null,"Passive",null,"214 - 213",null,null,176,200,356,683544.63600000006,1,1,683544.63600000006,null,null,{"$f":"IF(P777=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P777,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P777,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T777,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},683544.63600000006," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",683544.63600000006,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143357",null,"Passive",null,"1260 - 217",null,null,201,200,356,14371.906499999999,1,1,14371.906499999999,null,null,{"$f":"IF(P781=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P781,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P781,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T781,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14371.906499999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",14371.906499999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143360",null,"Passive",null,"221 - 220",null,null,71,200,356,117603.94500000001,1,1,117603.94500000001,null,null,{"$f":"IF(P784=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P784,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P784,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T784,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},117603.94500000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",117603.94500000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143363",null,"Passive",null,"1460 - 223",null,null,27,200,356,6551.6880000000001,1,1,6551.6880000000001,null,null,{"$f":"IF(P787=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P787,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P787,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T787,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6551.6880000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",6551.6880000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143366",null,"Passive",null,"226 - 225",null,null,45,200,356,38599.980000000003,1,1,38599.980000000003,null,null,{"$f":"IF(P790=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P790,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P790,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T790,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38599.980000000003," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",38599.980000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143369",null,"Passive",null,"229 - 228",null,null,39,200,356,43195.897499999999,1,1,43195.897499999999,null,null,{"$f":"IF(P793=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P793,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P793,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T793,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43195.897499999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",43195.897499999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143371",null,"Passive",null,"272 - 230",null,null,18,200,356,20035.909500000002,1,1,20035.909500000002,null,null,{"$f":"IF(P795=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P795,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P795,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T795,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20035.909500000002," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",20035.909500000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143372",null,"Passive",null,"232 - 231",null,null,20,200,356,11683.08,1,1,11683.08,null,null,{"$f":"IF(P796=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P796,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P796,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T796,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11683.08," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",11683.08,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143506",null,"Passive",null,"1461 - 235",null,null,22,200,356,77266.393200000006,1,1,77266.393200000006,null,null,{"$f":"IF(P800=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P800,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P800,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T800,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},77266.393200000006," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",77266.393200000006,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143508",null,"Passive",null,"236 - 237",null,null,67,200,356,122792.607,1,1,122792.607,null,null,{"$f":"IF(P802=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P802,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P802,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T802,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},122792.607," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",122792.607,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143511",null,"Passive",null,"1462 - 239",null,null,69,200,356,95536.668600000005,1,1,95536.668600000005,null,null,{"$f":"IF(P805=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P805,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P805,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T805,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},95536.668600000005," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",95536.668600000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143376",null,"Passive",null,"1162 - 243",null,null,69,200,356,13767.708000000001,1,1,13767.708000000001,null,null,{"$f":"IF(P809=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P809,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P809,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T809,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13767.708000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",13767.708000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143379",null,"Passive",null,"247 - 246",null,null,71,200,356,36548.61,1,1,36548.61,null,null,{"$f":"IF(P812=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P812,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P812,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T812,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36548.61," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",36548.61,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143380",null,"Passive",null,"483 - 247",null,null,72,200,356,224754.9075,1,1,224754.9075,null,null,{"$f":"IF(P813=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P813,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P813,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T813,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},224754.9075," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",224754.9075,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143382",null,"Passive",null,"250 - 249",null,null,51,200,356,158342.92499999999,1,1,158342.92499999999,null,null,{"$f":"IF(P815=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P815,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P815,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R815=\"\",0,R815*10000*Q815)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T815,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},158342.92499999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",158342.92499999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143385",null,"Passive",null,"253 - 252",null,null,53,200,356,437575.57500000001,1,1,437575.57500000001,null,null,{"$f":"IF(P818=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P818,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P818,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T818,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},437575.57500000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",437575.57500000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143389",null,"Passive",null,"444 - 256",null,null,47,200,356,295814.73,1,1,295814.73,null,null,{"$f":"IF(P822=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P822,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P822,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T822,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},295814.73," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",295814.73,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143205",null,"Passive",null,"1397 - 122",null,null,61,200,356,887.43200000000002,1,1,887.43200000000002,null,null,{"$f":"IF(P824=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P824,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P824,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T824,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},887.43200000000002," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",887.43200000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143208",null,"Passive",null,"651 - 302",null,null,56,200,356,86098.712,1,1,86098.712,null,null,{"$f":"IF(P827=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P827,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P827,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T827,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},86098.712," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",86098.712,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143394",null,"Passive",null,"316 - 315",null,null,100,200,356,223278.13500000001,1,1,223278.13500000001,null,null,{"$f":"IF(P831=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P831,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P831,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T831,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},223278.13500000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",223278.13500000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143396",null,"Passive",null,"318 - 317",null,null,101,200,356,754585.38,1,1,754585.38,null,null,{"$f":"IF(P833=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P833,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P833,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T833,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},754585.38," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",754585.38,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143399",null,"Passive",null,"321 - 320",null,null,110,200,356,99269.264999999999,1,1,99269.264999999999,null,null,{"$f":"IF(P836=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P836,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P836,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T836,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},99269.264999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",99269.264999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143400",null,"Passive",null,"322 - 321",null,null,102,200,356,86122.35,1,1,86122.35,null,null,{"$f":"IF(P837=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P837,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P837,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T837,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},86122.35," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",86122.35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143403",null,"Passive",null,"325 - 324",null,null,103,200,356,84045.173999999999,1,1,84045.173999999999,null,null,{"$f":"IF(P840=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P840,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P840,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T840,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},84045.173999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",84045.173999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143406",null,"Passive",null,"328 - 327",null,null,85,200,356,90949.59,1,1,90949.59,null,null,{"$f":"IF(P843=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P843,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P843,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T843,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90949.59," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",90949.59,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143409",null,"Passive",null,"331 - 330",null,null,96,200,356,137645.823,1,1,137645.823,null,null,{"$f":"IF(P846=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P846,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P846,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T846,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},137645.823," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",137645.823,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143412",null,"Passive",null,"334 - 333",null,null,93,200,356,190306.62299999999,1,1,190306.62299999999,null,null,{"$f":"IF(P849=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P849,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P849,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T849,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},190306.62299999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",190306.62299999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143414",null,"Passive",null,"336 - 335",null,null,7,200,356,98636.604000000007,1,1,98636.604000000007,null,null,{"$f":"IF(P851=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P851,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P851,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T851,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},98636.604000000007," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",98636.604000000007,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143209",null,"Passive",null,"1467 - 341",null,null,9,200,356,6856.08,1,1,6856.08,null,null,{"$f":"IF(P855=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P855,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P855,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T855,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6856.08," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",6856.08,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143210",null,"Passive",null,"510 - 342",null,null,11,200,356,1207.9760000000001,1,1,1207.9760000000001,null,null,{"$f":"IF(P856=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P856,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P856,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T856,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1207.9760000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",1207.9760000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143421",null,"Passive",null,"354 - 353",null,null,117,200,356,51530.786999999997,1,1,51530.786999999997,null,null,{"$f":"IF(P860=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P860,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P860,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T860,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51530.786999999997," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",51530.786999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143422",null,"Passive",null,"355 - 354",null,null,118,200,356,84740.004000000001,1,1,84740.004000000001,null,null,{"$f":"IF(P861=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P861,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P861,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T861,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},84740.004000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",84740.004000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143211",null,"Passive",null,"371 - 370",null,null,112,200,356,18834.928,1,1,18834.928,null,null,{"$f":"IF(P865=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P865,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P865,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T865,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18834.928," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",18834.928,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143215",null,"Passive",null,"382 - 342",null,null,421,200,356,1003.184,1,1,1003.184,null,null,{"$f":"IF(P868=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P868,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P868,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T868,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1003.184," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",1003.184,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143514",null,"Passive",null,"389 - 388",null,null,286,200,356,38674.430999999997,1,1,38674.430999999997,null,null,{"$f":"IF(P871=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P871,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P871,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T871,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38674.430999999997," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",38674.430999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143426",null,"Passive",null,"422 - 412",null,null,303,200,356,7485.8789999999999,1,1,7485.8789999999999,null,null,{"$f":"IF(P874=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P874,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P874,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T874,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7485.8789999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",7485.8789999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143219",null,"Passive",null,"1489 - 432",null,null,27,200,356,83920.703999999998,1,1,83920.703999999998,null,null,{"$f":"IF(P877=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P877,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P877,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T877,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},83920.703999999998," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",83920.703999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143222",null,"Passive",null,"539 - 120",null,null,33,200,356,7758.3519999999999,1,1,7758.3519999999999,null,null,{"$f":"IF(P878=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P878,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P878,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T878,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7758.3519999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",7758.3519999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143429",null,"Passive",null,"1494 - 445",null,null,142,200,356,2029.635,1,1,2029.635,null,null,{"$f":"IF(P880=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P880,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P880,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T880,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2029.635," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",2029.635,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143432",null,"Passive",null,"350 - 461",null,null,152,200,356,45401.654999999999,1,1,45401.654999999999,null,null,{"$f":"IF(P883=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P883,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P883,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T883,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45401.654999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",45401.654999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143436",null,"Passive",null,"356 - 465",null,null,81,200,356,1053.2159999999999,1,1,1053.2159999999999,null,null,{"$f":"IF(P887=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P887,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P887,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T887,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1053.2159999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",1053.2159999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143227",null,"Passive",null,"1439 - SASARIN003",null,null,132,200,356,61939.35,1,1,61939.35,null,null,{"$f":"IF(P889=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P889,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P889,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T889,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},61939.35," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",61939.35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143441",null,"Passive",null,"477 - 476",null,null,231,200,356,112471.035,1,1,112471.035,null,null,{"$f":"IF(P893=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P893,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P893,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T893,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},112471.035," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",112471.035,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143444",null,"Passive",null,"1458 - 479",null,null,198,200,356,797.226,1,1,797.226,null,null,{"$f":"IF(P896=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P896,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P896,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T896,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},797.226," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",797.226,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143445",null,"Passive",null,"314 - 481",null,null,34,250,440,4922.3220000000001,1,1,4922.3220000000001,null,null,{"$f":"IF(P898=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P898,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P898,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T898,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4922.3220000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",4922.3220000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143446",null,"Passive",null,"231 - 272",null,null,39,250,440,163840.87950000001,1,1,163840.87950000001,null,null,{"$f":"IF(P899=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P899,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P899,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T899,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},163840.87950000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",163840.87950000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143449",null,"Passive",null,"487 - 485",null,null,16,250,440,64400.114999999998,1,1,64400.114999999998,null,null,{"$f":"IF(P902=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P902,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P902,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T902,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},64400.114999999998," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",64400.114999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"142976",null,"Passive",null,"258 - 488",null,null,26,250,440,707349.53280000004,1,1,707349.53280000004,null,null,{"$f":"IF(P905=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P905,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P905,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T905,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},707349.53280000004," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",707349.53280000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143454",null,"Passive",null,"493 - 494",null,null,66,250,440,37784.124000000003,1,1,37784.124000000003,null,null,{"$f":"IF(P909=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P909,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P909,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T909,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37784.124000000003," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",37784.124000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"142983",null,"Passive",null,"610 - 498",null,null,46,250,440,34084.512000000002,1,1,34084.512000000002,null,null,{"$f":"IF(P911=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P911,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P911,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T911,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34084.512000000002," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",34084.512000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143232",null,"Passive",null,"460 - 420",null,null,97,250,440,49865.368000000002,1,1,49865.368000000002,null,null,{"$f":"IF(P915=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P915,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P915,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T915,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49865.368000000002," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",49865.368000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143233",null,"Passive",null,"647 - 421",null,null,97,250,440,11738.44,1,1,11738.44,null,null,{"$f":"IF(P916=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P916,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P916,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T916,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11738.44," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",11738.44,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143458",null,"Passive",null,"257 - 444",null,null,111,250,440,3931.2750000000001,1,1,3931.2750000000001,null,null,{"$f":"IF(P920=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P920,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P920,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T920,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3931.2750000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",3931.2750000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143459",null,"Passive",null,"1507 - 445",null,null,90,250,440,822.82500000000005,1,1,822.82500000000005,null,null,{"$f":"IF(P921=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P921,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P921,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T921,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},822.82500000000005," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",822.82500000000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143461",null,"Passive",null,"207 - 453",null,null,115,250,440,14529.261,1,1,14529.261,null,null,{"$f":"IF(P924=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P924,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P924,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T924,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14529.261," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",14529.261,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143463",null,"Passive",null,"166 - 458",null,null,93,250,440,30192.674999999999,1,1,30192.674999999999,null,null,{"$f":"IF(P927=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P927,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P927,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T927,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30192.674999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",30192.674999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143464",null,"Passive",null,"479 - 515",null,null,11,250,440,1294.578,1,1,1294.578,null,null,{"$f":"IF(P930=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P930,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P930,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T930,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1294.578," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",1294.578,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143466",null,"Passive",null,"494 - 522",null,null,116,250,440,127863.348,1,1,127863.348,null,null,{"$f":"IF(P933=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P933,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P933,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T933,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},127863.348," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",127863.348,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143241",null,"Passive",null,"163 - 537",null,null,156,250,440,62864.2,1,1,62864.2,null,null,{"$f":"IF(P936=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P936,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P936,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T936,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},62864.2," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",62864.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143520",null,"Passive",null,"234 - 547",null,null,519,250,440,14428.603800000001,1,{"$f":"M939","v":1},14428.603800000001,null,null,{"$f":"IF(P939=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P939,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P939,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T939,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14428.603800000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",14428.603800000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143005",null,"Passive",null,"107 - 554",null,null,264,250,440,25029.7376,1,1,25029.7376,null,null,{"$f":"IF(P942=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P942,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P942,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T942,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25029.7376," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",25029.7376,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143244",null,"Passive",null,"372 - 566",null,null,349,250,440,2015.2719999999999,1,1,2015.2719999999999,null,null,{"$f":"IF(P943=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P943,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P943,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R943=\"\",0,R943*10000*Q943)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T943,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2015.2719999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",2015.2719999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143248",null,"Passive",null,"643 - 642",null,null,315,250,440,33579.951999999997,1,1,33579.951999999997,null,null,{"$f":"IF(P947=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P947,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P947,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T947,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33579.951999999997," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",33579.951999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143250",null,"Passive",null,"302 - 645",null,null,508,250,440,1819.384,1,1,1819.384,null,null,{"$f":"IF(P949=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P949,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P949,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T949,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1819.384," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",1819.384,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143253",null,"Passive",null,"1504 - 650",null,null,20,250,440,8046.2479999999996,1,1,8046.2479999999996,null,null,{"$f":"IF(P952=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P952,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P952,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T952,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8046.2479999999996," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",8046.2479999999996,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143255",null,"Passive",null,"19 - 652",null,null,1889,250,440,1445.4159999999999,1,1,1445.4159999999999,null,null,{"$f":"IF(P954=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P954,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P954,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T954,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1445.4159999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",1445.4159999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143259",null,"Passive",null,"495 - 657",null,null,172,250,440,581.72799999999995,1,1,581.72799999999995,null,null,{"$f":"IF(P958=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P958,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P958,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T958,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},581.72799999999995," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",581.72799999999995,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143262",null,"Passive",null,"683 - 684",null,null,153,250,440,21820.736000000001,1,1,21820.736000000001,null,null,{"$f":"IF(P961=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P961,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P961,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T961,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21820.736000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",21820.736000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143265",null,"Passive",null,"686 - 687",null,null,80,250,440,28035.727999999999,1,1,28035.727999999999,null,null,{"$f":"IF(P964=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P964,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P964,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T964,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28035.727999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",28035.727999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143266",null,"Passive",null,"687 - 688",null,null,83,250,440,21630.784,1,1,21630.784,null,null,{"$f":"IF(P965=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P965,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P965,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T965,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21630.784," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",21630.784,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143268",null,"Passive",null,"752 - 751",null,null,77,250,440,19467.112000000001,1,1,{"$f":"L967*N967","v":19467.112000000001},null,null,{"$f":"IF(P967=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P967,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P967,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T967,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O967+S967)*U967,0)","v":19467.112000000001}," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB967:BE967)","v":12774},null,"",19467.112000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143276",null,"Passive",null,"26 - 835",null,null,234,250,440,20853.168000000001,1,1,20853.168000000001,null,null,{"$f":"IF(P971=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P971,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P971,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T971,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20853.168000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",20853.168000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143279",null,"Passive",null,"842 - 841",null,null,195,250,440,24996.495999999999,1,1,24996.495999999999,null,null,{"$f":"IF(P974=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P974,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P974,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T974,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24996.495999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",24996.495999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143281",null,"Passive",null,"980 - 917",null,null,197,250,440,31526.096000000001,1,1,31526.096000000001,null,null,{"$f":"IF(P976=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P976,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P976,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T976,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31526.096000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",31526.096000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143285",null,"Passive",null,"974 - 975",null,null,117,250,440,21746.536,1,1,21746.536,null,null,{"$f":"IF(P980=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P980,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P980,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T980,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21746.536," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",21746.536,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143288",null,"Passive",null,"977 - 978",null,null,16,250,440,22268.903999999999,1,1,22268.903999999999,null,null,{"$f":"IF(P983=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P983,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P983,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T983,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22268.903999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",22268.903999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143290",null,"Passive",null,"979 - 980",null,null,17,250,440,15409.856,1,1,15409.856,null,null,{"$f":"IF(P985=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P985,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P985,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T985,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15409.856," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",15409.856,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143291",null,"Passive",null,"28 - 1022",null,null,25,250,440,17638.824000000001,1,1,17638.824000000001,null,null,{"$f":"IF(P986=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P986,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P986,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T986,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17638.824000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",17638.824000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143472",null,"Passive",null,"1159 - 1158",null,null,110,250,440,19609.248,1,1,19609.248,null,null,{"$f":"IF(P989=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P989,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P989,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T989,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19609.248," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",19609.248,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143475",null,"Passive",null,"243 - 1161",null,null,88,250,440,15634.71,1,1,15634.71,null,null,{"$f":"IF(P992=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P992,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P992,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T992,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15634.71," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",15634.71,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143478",null,"Passive",null,"1163 - 1164",null,null,14,250,440,3731.1405,1,1,3731.1405,null,null,{"$f":"IF(P995=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P995,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P995,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T995,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3731.1405," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",3731.1405,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143481",null,"Passive",null,"1164 - 1167",null,null,2,250,440,25805.862000000001,1,1,25805.862000000001,null,null,{"$f":"IF(P998=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P998,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P998,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T998,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25805.862000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",25805.862000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143294",null,"Passive",null,"1279 - 1280",null,null,736,250,440,22509.088,1,1,22509.088,null,null,{"$f":"IF(P1002=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1002,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1002,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1002,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22509.088," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",22509.088,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143295",null,"Passive",null,"1280 - 1281",null,null,827,250,440,21043.008000000002,1,{"$f":"M1003","v":1},21043.008000000002,null,null,{"$f":"IF(P1003=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1003,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1003,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1003,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21043.008000000002," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",21043.008000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143297",null,"Passive",null,"1282 - 1283",null,null,861,250,440,23913.175999999999,1,1,23913.175999999999,null,null,{"$f":"IF(P1005=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1005,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1005,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1005,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23913.175999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",23913.175999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143300",null,"Passive",null,"1355 - 1356",null,null,788,250,440,30761.024000000001,1,1,30761.024000000001,null,null,{"$f":"IF(P1008=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1008,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1008,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1008,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30761.024000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",30761.024000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143304",null,"Passive",null,"1359 - 1360",null,null,300,250,440,25551.68,1,1,25551.68,null,null,{"$f":"IF(P1012=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1012,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1012,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1012,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25551.68," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",25551.68,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143306",null,"Passive",null,"432 - 1362",null,null,318,250,440,1127.1679999999999,1,1,1127.1679999999999,null,null,{"$f":"IF(P1014=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1014,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1014,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1014,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1127.1679999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",1127.1679999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143309",null,"Passive",null,"1364 - 1365",null,null,420,250,440,30604.896000000001,1,1,30604.896000000001,null,null,{"$f":"IF(P1017=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1017,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1017,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1017,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30604.896000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",30604.896000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143312",null,"Passive",null,"1367 - 1368",null,null,8,250,440,30597.279999999999,1,1,30597.279999999999,null,null,{"$f":"IF(P1020=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1020,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1020,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1020,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30597.279999999999," ","y"," ",null,null,{"$f":"IF(W1020=\"y\",AB$14,IF(AND(W1020>0,W1020<=1),W1020*AB$14,\"\"))","v":""},{"$f":"IF(X1020=\"y\",AC$14,IF(AND(X1020>0,X1020<=1),X1020*AC$14,\"\"))","v":12774},{"$f":"IF(Y1020=\"y\",AD$14,IF(AND(Y1020>0,Y1020<=1),Y1020*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z1020=\"y\",BE$14,IF(AND(Z1020>0,Z1020<=1),Z1020*BE$14,\"\"))","v":""},12774,null,{"$f":"IF(AB1020=\"\",\"\",(AB1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AC1020=\"\",\"\",(AC1020/$BF1020)*$V1020)","v":30597.279999999999},{"$f":"IF(AD1020=\"\",\"\",(AD1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AE1020=\"\",\"\",(AE1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AF1020=\"\",\"\",(AF1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AG1020=\"\",\"\",(AG1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AH1020=\"\",\"\",(AH1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AI1020=\"\",\"\",(AI1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AJ1020=\"\",\"\",(AJ1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AK1020=\"\",\"\",(AK1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AL1020=\"\",\"\",(AL1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AM1020=\"\",\"\",(AM1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AN1020=\"\",\"\",(AN1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AO1020=\"\",\"\",(AO1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AP1020=\"\",\"\",(AP1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AQ1020=\"\",\"\",(AQ1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AR1020=\"\",\"\",(AR1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AS1020=\"\",\"\",(AS1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AT1020=\"\",\"\",(AT1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AU1020=\"\",\"\",(AU1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AV1020=\"\",\"\",(AV1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AW1020=\"\",\"\",(AW1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AX1020=\"\",\"\",(AX1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AY1020=\"\",\"\",(AY1020/$BF1020)*$V1020)","v":""},{"$f":"IF(AZ1020=\"\",\"\",(AZ1020/$BF1020)*$V1020)","v":""},{"$f":"IF(BA1020=\"\",\"\",(BA1020/$BF1020)*$V1020)","v":""},{"$f":"IF(BB1020=\"\",\"\",(BB1020/$BF1020)*$V1020)","v":""},{"$f":"IF(BC1020=\"\",\"\",(BC1020/$BF1020)*$V1020)","v":""},{"$f":"IF(BD1020=\"\",\"\",(BD1020/$BF1020)*$V1020)","v":""},{"$f":"IF(BE1020=\"\",\"\",(BE1020/$BF1020)*$V1020)","v":""},{"$f":"IF(SUM(BH1020:CK1020)=V1020,\"\",\"ERROR\")","v":""}]
[null,"143315",null,"Passive",null,"1386 - 1387",null,null,420,250,440,25845.344000000001,1,1,25845.344000000001,null,null,{"$f":"IF(P1023=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1023,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1023,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1023,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25845.344000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",25845.344000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143318",null,"Passive",null,"1399 - 1401",null,null,1101,250,440,557.98400000000004,1,1,557.98400000000004,null,null,{"$f":"IF(P1026=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1026,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1026,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1026,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},557.98400000000004," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",557.98400000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143484",null,"Passive",null,"165 - 1402",null,null,1259,250,440,1872.384,1,1,1872.384,null,null,{"$f":"IF(P1027=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1027,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1027,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1027,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1872.384," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",1872.384,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143319",null,"Passive",null,"661 - 414",null,null,15,250,440,28403.759999999998,1,1,28403.759999999998,null,null,{"$f":"IF(P1030=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1030,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1030,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1030,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28403.759999999998," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",28403.759999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"319768",null,"Passive",null,"200 - 199",null,null,1082,250,440,11373499.630000001,1,1,11373499.630000001,null,null,{"$f":"IF(P1032=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1032,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1032,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1032,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11373499.630000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",11373499.630000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143486",null,"Passive",null,"312 - 446",null,null,359,250,440,4739.4719999999998,1,1,4739.4719999999998,null,null,{"$f":"IF(P1036=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1036,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1036,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1036,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4739.4719999999998," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",4739.4719999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143498",null,"Passive",null,"412 - 411",null,null,161,250,440,94339.629000000001,1,1,94339.629000000001,null,null,{"$f":"IF(P1039=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1039,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1039,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1039,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},94339.629000000001," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",94339.629000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143494",null,"Passive",null,"1459 - 446",null,null,226,250,440,194014.2,1,1,194014.2,null,null,{"$f":"IF(P1041=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1041,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1041,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1041,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},194014.2," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",194014.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"394952",null,"Passive",null,"MC1168 - MC1164",null,null,94,250,440,31409.973000000002,1,1,31409.973000000002,null,null,{"$f":"IF(P1045=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1045,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1045,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1045,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31409.973000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,31409.973000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"382446",null,"Passive",null,"PL242 - PL244",null,null,33,250,440,1053093.888,1,1,1053093.888,null,null,{"$f":"IF(P1048=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1048,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1048,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1048,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1053093.888,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1053093.888,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"382447",null,"Passive",null,"PL244 - PL155",null,null,15,250,440,156025.17360000001,1,1,156025.17360000001,null,null,{"$f":"IF(P1050=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1050,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1050,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1050,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},156025.17360000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,156025.17360000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"392857",null,"Passive",null,"PL240 - PL242",null,null,47,250,440,38649.599999999999,1,1,38649.599999999999,null,null,{"$f":"IF(P1051=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1051,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1051,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1051,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38649.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,38649.599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"100369",null,"Passive",null,"NBTM08 - NBTM09",null,null,98,250,440,3162897.6,1,1,3162897.6,null,null,{"$f":"IF(P1054=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1054,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1054,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1054,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3162897.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3162897.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104738",null,"Passive",null,"NBTM10 - NBTM12",null,null,93,250,440,14856.72,1,1,14856.72,null,null,{"$f":"IF(P1058=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1058,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1058,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1058,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14856.72,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,14856.72,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104740",null,"Passive",null,"NBTM12 - NBTM13",null,null,632,250,440,7788.96,1,1,7788.96,null,null,{"$f":"IF(P1061=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1061,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1061,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1061,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7788.96,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7788.96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104742",null,"Passive",null,"NBTM13 - NBWS09",null,null,87,250,440,40550.400000000001,1,1,40550.400000000001,null,null,{"$f":"IF(P1064=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1064,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1064,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1064,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40550.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,40550.400000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104732",null,"Passive",null,"NBTM07 - NBTM08",null,null,242,250,440,596006.40000000002,1,{"$f":"M1067","v":1},596006.40000000002,null,null,{"$f":"IF(P1067=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1067,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1067,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1067,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},596006.40000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,596006.40000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"97510",null,"Passive",null,"NBWS04 - NBWS05",null,null,36,300,518,485031.44449999998,1,1,485031.44449999998,null,null,{"$f":"IF(P1068=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1068,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1068,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1068,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},485031.44449999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,485031.44449999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"83125",null,"Passive",null,"NBTM05 - NBTM06",null,null,21,300,518,54398.652000000002,1,1,54398.652000000002,null,null,{"$f":"IF(P1070=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1070,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1070,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1070,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54398.652000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,54398.652000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"97484",null,"Passive",null,"NBWS3B - NBWS04",null,null,72,300,518,988045.97759999998,1,1,988045.97759999998,null,null,{"$f":"IF(P1073=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1073,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1073,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1073,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},988045.97759999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,988045.97759999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"123128",null,"Passive",null,"NBWS03 - NBWS3A",null,null,101,300,518,624270.87360000005,1,1,624270.87360000005,null,null,{"$f":"IF(P1076=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1076,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1076,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1076,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},624270.87360000005,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,624270.87360000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"83147",null,"Passive",null,"NBTM07/03 - NBTM07/04",null,null,99,300,518,53368.800000000003,1,1,53368.800000000003,null,null,{"$f":"IF(P1079=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1079,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1079,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1079,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53368.800000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,53368.800000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20296",null,"Passive",null,"NM063 - NM064",null,null,102,300,518,22574.608,1,1,22574.608,null,null,{"$f":"IF(P1082=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1082,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1082,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1082,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22574.608,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,22574.608,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21770",null,"Passive",null,"MC017 - MC020",null,null,87,300,518,432300,1,1,432300,null,null,{"$f":"IF(P1086=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1086,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1086,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1086,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},432300,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,432300,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"39520",null,"Passive",null,"SFR00B1 - SFR00C",null,null,68,300,518,506860.2,1,1,506860.2,null,null,{"$f":"IF(P1088=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1088,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1088,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1088,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},506860.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,506860.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143586",null,"Passive",null,"MI3 - MIALICE006",null,null,92,300,518,1367.7180000000001,1,1,1367.7180000000001,null,null,{"$f":"IF(P1091=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1091,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1091,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1091,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1367.7180000000001," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",1367.7180000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143596",null,"Passive",null,"MIALEXA001 - MI10",null,null,114,300,518,26952.831999999999,1,1,26952.831999999999,null,null,{"$f":"IF(P1092=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1092,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1092,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1092,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26952.831999999999," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",26952.831999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"363905",null,"Passive",null,"MA92 - MA38",null,null,7,300,518,6726.4038,1,1,6726.4038,null,null,{"$f":"IF(P1095=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1095,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1095,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1095,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6726.4038," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",6726.4038,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"363904",null,"Passive",null,"MA21 - MA92",null,null,10,300,518,42599.491999999998,1,1,42599.491999999998,null,null,{"$f":"IF(P1099=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1099,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1099,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1099,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42599.491999999998," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",42599.491999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"363835",null,"Passive",null,"MA53 - MA55",null,null,2,300,518,10386.923000000001,1,1,10386.923000000001,null,null,{"$f":"IF(P1101=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1101,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1101,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10386.923000000001," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",10386.923000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20295",null,"Passive",null,"NM002 - NM063",null,null,586,300,518,121688,1,1,121688,null,null,{"$f":"IF(P1104=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1104,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1104,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},121688,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,121688,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"364212",null,"Passive",null,"MC1348 - MC057",null,null,983,300,518,39824.754800000002,1,1,39824.754800000002,null,null,{"$f":"IF(P1106=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1106,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1106,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39824.754800000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,39824.754800000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"396942",null,"Passive",null,"MCBARNE02 - MCBARNE01",null,null,269,300,518,411870.10800000001,1,1,411870.10800000001,null,null,{"$f":"IF(P1110=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1110,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1110,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},411870.10800000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,411870.10800000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"396945",null,"Passive",null,"MCBARNE06 - MCBARNE04",null,null,31,300,518,211201.617,1,1,211201.617,null,null,{"$f":"IF(P1113=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1113,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1113,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R1113=\"\",0,R1113*10000*Q1113)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},211201.617,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,211201.617,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"394951",null,"Passive",null,"MC1168 - MC1169",null,null,6,300,518,6698.8608000000004,1,1,6698.8608000000004,null,null,{"$f":"IF(P1114=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1114,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1114,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6698.8608000000004,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6698.8608000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"385651",null,"Passive",null,"MC745 - MC748",null,null,9,300,518,19299.0638,1,1,19299.0638,null,null,{"$f":"IF(P1117=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1117,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1117,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19299.0638,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,19299.0638,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"395596",null,"Passive",null,"MC1092 - MCARCHI01",null,null,6,300,518,42062.813999999998,1,1,42062.813999999998,null,null,{"$f":"IF(P1120=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1120,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1120,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42062.813999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,42062.813999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"394710",null,"Passive",null,"MC1091 - MC1092",null,null,1702,300,518,1267.2,1,1,1267.2,null,null,{"$f":"IF(P1123=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1123,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1123,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1267.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1267.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"394942",null,"Passive",null,"MC1327 - MCSCHMI01",null,null,42,300,518,3427.3404,1,1,3427.3404,null,null,{"$f":"IF(P1126=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1126,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1126,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3427.3404,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3427.3404,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"358925",null,"Passive",null,"MC1324 - MC1325",null,null,157,300,518,13589.558199999999,1,1,13589.558199999999,null,null,{"$f":"IF(P1129=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1129,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1129,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13589.558199999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13589.558199999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"149277",null,"Passive",null,"MC1311 - MC1312",null,null,81,300,518,1211.616,1,1,1211.616,null,null,{"$f":"IF(P1132=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1132,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1132,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1211.616,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1211.616,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"394941",null,"Passive",null,"MC1193 - MCSCHMI04",null,null,234,300,518,38341.450799999999,1,1,38341.450799999999,null,null,{"$f":"IF(P1135=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1135,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1135,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38341.450799999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,38341.450799999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"394944",null,"Passive",null,"MCSCHMI02 - MCSCHMI03",null,null,272,300,518,25821.345600000001,1,1,{"$f":"L1137*N1137","v":25821.345600000001},null,null,{"$f":"IF(P1137=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1137,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1137,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O1137+S1137)*U1137,0)","v":25821.345600000001},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB1137:BE1137)","v":160533},null,25821.345600000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37243",null,"Passive",null,"BC006 - BC006A",null,null,356,300,518,1893.12,1,1,1893.12,null,null,{"$f":"IF(P1138=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1138,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1138,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1893.12,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1893.12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"382455",null,"Passive",null,"1716 - 1717",null,null,47,300,518,2000938.797,1,1,2000938.797,null,null,{"$f":"IF(P1142=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1142,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1142,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2000938.797," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",2000938.797,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"382438",null,"Passive",null,"1718 - 1719",null,null,62,300,518,10308.6,1,1,10308.6,null,null,{"$f":"IF(P1144=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1144,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1144,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10308.6," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",10308.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"145549",null,"Passive",null,"MC1297A - MC1299A",null,null,92,300,518,84690.777600000001,1,1,84690.777600000001,null,null,{"$f":"IF(P1147=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1147,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1147,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},84690.777600000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,84690.777600000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"388136",null,"Passive",null,"W007A - W007",null,null,335,300,518,2362.5279999999998,1,1,2362.5279999999998,null,null,{"$f":"IF(P1151=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1151,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1151,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2362.5279999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2362.5279999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"392620",null,"Passive",null,"WPSMARB - MAMAC05",null,null,26,300,518,14810.85,1,1,14810.85,null,null,{"$f":"IF(P1154=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1154,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1154,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14810.85," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",14810.85,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"392622",null,"Passive",null,"MAMAC05 - MAMAC06",null,null,74,300,518,6981.2129999999997,1,1,6981.2129999999997,null,null,{"$f":"IF(P1155=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1155,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1155,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6981.2129999999997," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",6981.2129999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A1636",null,"Passive",null,"RIDAWSO02 - RIDAWSO03",null,null,3,300,518,9083.9879999999994,1,1,9083.9879999999994,null,null,{"$f":"IF(P1157=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1157,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1157,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9083.9879999999994,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9083.9879999999994,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A9729",null,"Passive",null,"RIDAWSO03 - RVDAWSO07",null,null,698,300,518,227108.4768,1,1,227108.4768,null,null,{"$f":"IF(P1160=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1160,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1160,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},227108.4768,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,227108.4768,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21837",null,"Passive",null,"MC808 - MC575",null,null,422,300,518,207745.2,1,1,207745.2,null,null,{"$f":"IF(P1164=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1164,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1164,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},207745.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,207745.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"364187",null,"Passive",null,"MC1333 - MC052",null,null,263,300,518,29020.4064,1,1,29020.4064,null,null,{"$f":"IF(P1166=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1166,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1166,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29020.4064,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29020.4064,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A4725",null,"Passive",null,"MCSHAKE10 - MCSHAKE11",null,null,12,375,904,103824.6588,1,1,103824.6588,null,null,{"$f":"IF(P1169=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1169,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1169,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},103824.6588,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,103824.6588,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A4736",null,"Passive",null,"MCSHAKE15 - MCSYDNE01",null,null,150,375,904,3205.72,1,1,3205.72,null,null,{"$f":"IF(P1173=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1173,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1173,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3205.72,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3205.72,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A4995",null,"Passive",null,"MCCOWLE04 - MCPEAKD02",null,null,220,375,904,185300.19,1,1,185300.19,null,null,{"$f":"IF(P1175=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1175,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1175,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},185300.19,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,185300.19,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A4993",null,"Passive",null,"MCCOWLE01 - MCCOWLE04",null,null,214,375,904,21149.119999999999,1,1,21149.119999999999,null,null,{"$f":"IF(P1176=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1176,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1176,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21149.119999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,21149.119999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A4990",null,"Passive",null,"MCBOUND14 - MCBOUND20",null,null,20,375,904,17290.295999999998,1,1,17290.295999999998,null,null,{"$f":"IF(P1179=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1179,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1179,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17290.295999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,17290.295999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A4986",null,"Passive",null,"MCBOUND12 - MCBOUND13",null,null,60,375,904,1865.07,1,1,1865.07,null,null,{"$f":"IF(P1182=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1182,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1182,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1865.07,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1865.07,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A4982",null,"Passive",null,"MCBOUND08 - MCBOUND10",null,null,111,375,904,4893.0659999999998,1,1,4893.0659999999998,null,null,{"$f":"IF(P1185=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1185,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1185,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4893.0659999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4893.0659999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A4984",null,"Passive",null,"MCBOUND10 - MCBOUND18",null,null,129,375,904,60230.79,1,1,60230.79,null,null,{"$f":"IF(P1188=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1188,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1188,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60230.79,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,60230.79,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A4951",null,"Passive",null,"MCBOUND01 - MCBOUND03",null,null,310,375,904,8016.9920000000002,1,1,8016.9920000000002,null,null,{"$f":"IF(P1192=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1192,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1192,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8016.9920000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8016.9920000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A4978",null,"Passive",null,"MCBOUND07 - MCBOUND16",null,null,1061,375,904,53175.559300000001,1,1,53175.559300000001,null,null,{"$f":"IF(P1193=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1193,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1193,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53175.559300000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,53175.559300000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"364163",null,"Passive",null,"NBTM31 - NBTM31A",null,null,132,375,904,93735.806400000001,1,1,93735.806400000001,null,null,{"$f":"IF(P1197=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1197,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1197,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},93735.806400000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,93735.806400000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"364165",null,"Passive",null,"NBTM49 - NBTM50",null,null,131,375,904,22886.237400000002,1,1,22886.237400000002,null,null,{"$f":"IF(P1198=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1198,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1198,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22886.237400000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,22886.237400000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A5739",null,"Passive",null,"ABONTAR01 - ABBEACO03",null,null,94,375,904,10405.808000000001,1,1,10405.808000000001,null,null,{"$f":"IF(P1202=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1202,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1202,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10405.808000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,10405.808000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A5736",null,"Passive",null,"AB542 - ABBEACO01",null,null,112,375,904,9055.4240000000009,1,1,9055.4240000000009,null,null,{"$f":"IF(P1203=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1203,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1203,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9055.4240000000009,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9055.4240000000009,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A6234",null,"Passive",null,"MCCONNO20 - MCCONNO21",null,null,16,375,904,4910.6196,1,1,4910.6196,null,null,{"$f":"IF(P1207=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1207,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1207,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4910.6196,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4910.6196,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A6231",null,"Passive",null,"MIALICE01 - MI2",null,null,133,375,904,2569.864,1,1,2569.864,null,null,{"$f":"IF(P1210=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1210,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1210,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2569.864," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",2569.864,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A6166",null,"Passive",null,"MIBOLDO06 - MIBOLDO07",null,null,207,375,904,7314,1,1,7314,null,null,{"$f":"IF(P1213=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1213,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1213,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7314," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",7314,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A5881",null,"Passive",null,"MCCONNO14 - MCCONNO15",null,null,14,375,904,12133.925999999999,1,1,12133.925999999999,null,null,{"$f":"IF(P1216=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1216,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1216,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12133.925999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,12133.925999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A5883",null,"Passive",null,"MCBOUND23 - MCBOUND24",null,null,26,450,1071,28392.948,1,1,28392.948,null,null,{"$f":"IF(P1219=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1219,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1219,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28392.948,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,28392.948,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A5884",null,"Passive",null,"MCBOUND24 - MCBOUND25",null,null,91,450,1071,1404.288,1,1,1404.288,null,null,{"$f":"IF(P1220=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1220,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1220,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1404.288,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1404.288,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A5878",null,"Passive",null,"MCCONNO12 - MCCONNO13",null,null,0,450,1071,1404.288,1,1,1404.288,null,null,{"$f":"IF(P1222=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1222,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1222,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1404.288,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1404.288,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A5877",null,"Passive",null,"MCCONNO10 - MCCONNO12",null,null,413,450,1071,5836.5720000000001,1,1,5836.5720000000001,null,null,{"$f":"IF(P1225=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1225,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1225,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5836.5720000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5836.5720000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A5886",null,"Passive",null,"MCCONNO17 - MCCONNO18",null,null,6,450,1071,5617.152,1,1,5617.152,null,null,{"$f":"IF(P1229=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1229,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1229,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5617.152,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5617.152,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A5887",null,"Passive",null,"MCCONNO18 - MCCONNO19",null,null,115,450,1071,6099.8760000000002,1,{"$f":"M1231","v":1},6099.8760000000002,null,null,{"$f":"IF(P1231=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1231,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1231,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6099.8760000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6099.8760000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"19984",null,"Passive",null,"SFR00A - SFR00AB",null,null,1303,450,1071,213934.5,1,1,213934.5,null,null,{"$f":"IF(P1235=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1235,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1235,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},213934.5,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,213934.5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"388294",null,"Passive",null,"W301 - W302",null,null,182,450,1071,170894.592,1,1,170894.592,null,null,{"$f":"IF(P1238=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1238,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1238,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},170894.592,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,170894.592,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"81886",null,"Passive",null,"NM055A - NM055",null,null,475,450,1071,2180.42,1,1,2180.42,null,null,{"$f":"IF(P1240=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1240,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1240,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2180.42,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2180.42,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"97483",null,"Passive",null,"NBWS02 - NBWS03",null,null,12,450,1071,815120.43359999999,1,1,815120.43359999999,null,null,{"$f":"IF(P1241=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1241,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1241,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},815120.43359999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,815120.43359999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A9730",null,"Passive",null,"RVDAWSO07 - RVDAWSO08",null,null,1944,450,1071,109.71,1,1,109.71,null,null,{"$f":"IF(P1244=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1244,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1244,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},109.71,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,109.71,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"149275",null,"Passive",null,"MC1309 - MC1310",null,null,43,450,1071,3444.8939999999998,1,1,3444.8939999999998,null,null,{"$f":"IF(P1248=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1248,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1248,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3444.8939999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3444.8939999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"395128",null,"Passive",null,"SAARMST03 - SAARMST02",null,null,73,450,1071,31523.34,1,1,31523.34,null,null,{"$f":"IF(P1251=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1251,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1251,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31523.34," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",31523.34,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A11121",null,"Passive",null,"SASMYTH01 - SASMYTH01A",null,null,4,450,1071,2113.2159999999999,1,1,2113.2159999999999,null,null,{"$f":"IF(P1253=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1253,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1253,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2113.2159999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",2113.2159999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"395132",null,"Passive",null,"SAARMST06 - SAARMST04",null,null,11,450,1071,50174.04,1,1,50174.04,null,null,{"$f":"IF(P1257=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1257,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1257,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50174.04," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",50174.04,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A11229",null,"Passive",null,"WKBOLD01 - WKBOLD02",null,null,1,450,1071,5238.5200000000004,1,1,{"$f":"L1258*N1258","v":5238.5200000000004},null,null,{"$f":"IF(P1258=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1258,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1258,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O1258+S1258)*U1258,0)","v":5238.5200000000004},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB1258:BE1258)","v":160533},null,5238.5200000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"83125",null,"Passive",null,"NBTM05 - NBTM06",null,null,5,450,1071,54398.652000000002,1,1,54398.652000000002,null,null,{"$f":"IF(P1262=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1262,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1262,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54398.652000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,54398.652000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13662",null,"Passive",null,"SMTMPAR001 - SMWS04",null,null,25,450,1071,18952.031999999999,1,1,18952.031999999999,null,null,{"$f":"IF(P1263=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1263,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1263,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18952.031999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,18952.031999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13656",null,"Passive",null,"MC737 - SMTMCON001",null,null,41,450,1071,7416.3959999999997,1,1,7416.3959999999997,null,null,{"$f":"IF(P1266=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1266,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1266,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7416.3959999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7416.3959999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13635",null,"Passive",null,"SMTMBOU003 - SMTMFAR001",null,null,1,450,1071,2499863.0559999999,1,1,2499863.0559999999,null,null,{"$f":"IF(P1269=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1269,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1269,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2499863.0559999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2499863.0559999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13638",null,"Passive",null,"SMTMFAR002 - SMTMFAR004",null,null,212,450,1071,75110.351999999999,1,1,75110.351999999999,null,null,{"$f":"IF(P1272=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1272,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1272,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},75110.351999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,75110.351999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13631",null,"Passive",null,"SMTMARC007 - SMTMARC008",null,null,60,450,1071,43744.32,1,1,43744.32,null,null,{"$f":"IF(P1275=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1275,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1275,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43744.32,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,43744.32,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13826",null,"Passive",null,"NMEVANS012 - NMEVANS013",null,null,5,450,1071,63540.604800000001,1,1,63540.604800000001,null,null,{"$f":"IF(P1278=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1278,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1278,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63540.604800000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,63540.604800000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"122837",null,"Passive",null,"MC022B - NMMALCO006",null,null,3,450,1071,679370.4,1,1,679370.4,null,null,{"$f":"IF(P1281=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1281,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1281,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},679370.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,679370.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"98249",null,"Passive",null,"NBTM46 - NBTM47",null,null,381,450,1071,291456,1,1,291456,null,null,{"$f":"IF(P1282=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1282,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1282,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},291456,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,291456,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A15714",null,"Passive",null,"MCNEBOR043 - MCNEBOR040",null,null,4,450,1071,23785.175999999999,1,1,23785.175999999999,null,null,{"$f":"IF(P1285=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1285,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1285,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23785.175999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23785.175999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A15705",null,"Passive",null,"MC30A - MCNEBOR043",null,null,7,500,1303,139335.84,1,1,139335.84,null,null,{"$f":"IF(P1289=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1289,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1289,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},139335.84,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,139335.84,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A15708",null,"Passive",null,"MCNEBOR044 - MC30A",null,null,101,500,1303,137850.16800000001,1,1,137850.16800000001,null,null,{"$f":"IF(P1291=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1291,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1291,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},137850.16800000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,137850.16800000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20692",null,"Passive",null,"MC38A - MC040",null,null,88,500,1303,3263865,1,1,3263865,null,null,{"$f":"IF(P1294=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1294,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1294,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3263865,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3263865,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A16271",null,"Passive",null,"WPSBLK2 - BL017B",null,null,288,500,1303,12744.645,1,1,12744.645,null,null,{"$f":"IF(P1296=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1296,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1296,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R1296=\"\",0,R1296*10000*Q1296)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12744.645,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,12744.645,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"358426",null,"Passive",null,"33 - 1613",null,null,127,500,1303,4452,1,1,4452,null,null,{"$f":"IF(P1300=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1300,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1300,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4452," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",4452,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143330",null,"Passive",null,"370 - 369",null,null,626,500,1303,347.25599999999997,1,1,347.25599999999997,null,null,{"$f":"IF(P1303=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1303,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1303,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},347.25599999999997," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",347.25599999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"387968",null,"Passive",null,"MC190B - MC190A",null,null,470,525,1303,6685.7056000000002,1,1,6685.7056000000002,null,null,{"$f":"IF(P1304=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1304,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1304,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6685.7056000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6685.7056000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A16352",null,"Passive",null,"MC018 - MG00A",null,null,239,525,1303,60457.2,1,1,60457.2,null,null,{"$f":"IF(P1307=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1307,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1307,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60457.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,60457.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21591",null,"Passive",null,"NM001A - NM066A",null,null,559,525,1303,1420845.7919999999,1,1,1420845.7919999999,null,null,{"$f":"IF(P1309=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1309,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1309,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1420845.7919999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1420845.7919999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143326",null,"Passive",null,"1424 - 81",null,null,254,525,1303,97.944000000000003,1,1,97.944000000000003,null,null,{"$f":"IF(P1313=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1313,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1313,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},97.944000000000003," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",97.944000000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"364243",null,"Passive",null,"1617 - 1618",null,null,360,525,1303,2968,1,1,2968,null,null,{"$f":"IF(P1316=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1316,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1316,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2968," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",2968,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"364250",null,"Passive",null,"1622 - 1623",null,null,403,600,1503,23681.671999999999,1,1,23681.671999999999,null,null,{"$f":"IF(P1318=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1318,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1318,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23681.671999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",23681.671999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13646",null,"Passive",null,"SMTMMAI001 - SMTMMAI002",null,null,31,600,1503,5235.9120000000003,1,1,5235.9120000000003,null,null,{"$f":"IF(P1322=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1322,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1322,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5235.9120000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5235.9120000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13651",null,"Passive",null,"SMTMMAI005 - SMTMMAI007",null,null,151,600,1503,654113.97600000002,1,1,654113.97600000002,null,null,{"$f":"IF(P1325=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1325,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1325,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},654113.97600000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,654113.97600000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13650",null,"Passive",null,"SMTMMAI005 - SMTMMAI006",null,null,284,600,1503,5235.9120000000003,1,1,5235.9120000000003,null,null,{"$f":"IF(P1327=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1327,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1327,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5235.9120000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5235.9120000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13655",null,"Passive",null,"SMTMMAI010 - BC200",null,null,213,600,1503,192030.55840000001,1,1,192030.55840000001,null,null,{"$f":"IF(P1328=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1328,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1328,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},192030.55840000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,192030.55840000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13654",null,"Passive",null,"SMTMMAI009 - SMTMMAI010",null,null,880,600,1503,70799.723199999993,1,1,70799.723199999993,null,null,{"$f":"IF(P1331=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1331,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1331,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70799.723199999993,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,70799.723199999993,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A16937",null,"Passive",null,"ABEAGLE004 - ABEAGLE005",null,null,55,675,2496,184.44,1,1,184.44,null,null,{"$f":"IF(P1334=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1334,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1334,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},184.44,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,184.44,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A17194",null,"Passive",null,"MCBROAD005 - MCBROAD006",null,null,44,675,2496,40038.32,1,1,40038.32,null,null,{"$f":"IF(P1337=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1337,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1337,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40038.32,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,40038.32,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A17190",null,"Passive",null,"MCBROAD001 - MCBROAD002",null,null,2311,750,2718,23135.56,1,1,23135.56,null,null,{"$f":"IF(P1341=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1341,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1341,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23135.56,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,23135.56,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148277",null,"Passive",null,"WTM003 - WTM004",null,null,2004,900,3258,34229.519999999997,1,1,34229.519999999997,null,null,{"$f":"IF(P1344=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1344,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1344,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34229.519999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,34229.519999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"148278",null,"Passive",null,"WTM004 - WTM005",null,null,361,900,3258,129018.96,1,1,129018.96,null,null,{"$f":"IF(P1345=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1345,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1345,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},129018.96,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,129018.96,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13961",null,"Passive",null,"MCPARAD002 - MCARCHI008",null,null,206,900,3258,12353.346,1,1,12353.346,null,null,{"$f":"IF(P1347=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1347,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1347,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12353.346,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,12353.346,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A17273",null,"Passive",null,"53 - SABROAD002",null,null,0,0,0,7865.2,0,0,0,null,null,{"$f":"IF(P1350=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1350,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1350,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A17370",null,"Passive",null,"WSU0027/002 - WSU0027/004",null,null,213.679114795,100,230,3101.16,1,1,3101.16,null,null,{"$f":"IF(P1354=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1354,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1354,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3101.16,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,3101.16,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A17353",null,"Passive",null,"WSU0027/001 - WMNME005",null,null,100.160193417,100,230,12450.24,1,{"$f":"M1356","v":1},12450.24,null,null,{"$f":"IF(P1356=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1356,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1356,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12450.24,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,12450.24,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A17357",null,"Passive",null,"WSU0027 - WSU0027/002",null,null,55.918011038800003,100,230,6130.2,1,1,6130.2,null,null,{"$f":"IF(P1359=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1359,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1359,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6130.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6130.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A19086",null,"Passive",null,"WAKELLYS003 - W138",null,null,167.058841062,100,230,129997.5732,1,1,129997.5732,null,null,{"$f":"IF(P1363=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1363,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1363,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},129997.5732,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,129997.5732,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A19154",null,"Passive",null,"SMWS10 - MCBRIDG007",null,null,113.43575572100001,100,230,2145.9276,1,1,2145.9276,null,null,{"$f":"IF(P1365=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1365,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1365,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2145.9276,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2145.9276,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A19486",null,"Passive",null,"MCSHAKE045 - MCSHAKE046",null,null,31.741728041199998,100,230,18537.263999999999,1,1,18537.263999999999,null,null,{"$f":"IF(P1368=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1368,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1368,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18537.263999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,18537.263999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A19487",null,"Passive",null,"MCSHAKE046 - MCSHAKE047",null,null,562.89759829399998,100,230,7854.3666000000003,1,1,7854.3666000000003,null,null,{"$f":"IF(P1369=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1369,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1369,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7854.3666000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7854.3666000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A19490",null,"Passive",null,"MCNEBOR046 - MCNEBOR048",null,null,34.624841349,100,230,7695.2039999999997,1,1,7695.2039999999997,null,null,{"$f":"IF(P1372=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1372,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1372,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7695.2039999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,7695.2039999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A19493",null,"Passive",null,"MC011 - MCNEBOR047",null,null,148.52241280499999,100,230,744429.37120000005,1,1,744429.37120000005,null,null,{"$f":"IF(P1374=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1374,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1374,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},744429.37120000005,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,744429.37120000005,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"123108",null,"Passive",null,"HB08A - HB08B",null,null,213.48414000899999,100,230,43084.800000000003,1,1,43084.800000000003,null,null,{"$f":"IF(P1378=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1378,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1378,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43084.800000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,43084.800000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A19849",null,"Passive",null,"HBMACKA004 - HB009",null,null,239.47606963300001,100,230,1302597.1200000001,1,1,1302597.1200000001,null,null,{"$f":"IF(P1381=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1381,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1381,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1302597.1200000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1302597.1200000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A19922",null,"Passive",null,"SPALBAT001 - SPALBAT002",null,null,140.938383563,100,230,1602.72,1,1,1602.72,null,null,{"$f":"IF(P1383=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1383,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1383,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1602.72,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1602.72,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A19792",null,"Passive",null,"WABRIDG001 - WABRIDG002",null,null,311.238883397,100,230,44.52,1,1,44.52,null,null,{"$f":"IF(P1387=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1387,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1387,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44.52,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,44.52,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A20429",null,"Passive",null,"BCTEMPL004 - BCTEMPL006",null,null,0,0,0,2409.9630000000002,0,0,0,null,null,{"$f":"IF(P1390=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1390,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1390,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A20425",null,"Passive",null,"BCTEMPL001 - BCTEMPL002",null,null,100.27091842199999,100,230,52404.81,1,1,52404.81,null,null,{"$f":"IF(P1392=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1392,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1392,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52404.81,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,52404.81,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A20973",null,"Passive",null,"MADAVID001 - MA80",null,null,255.38181523,100,230,204136.07199999999,1,1,204136.07199999999,null,null,{"$f":"IF(P1393=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1393,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1393,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},204136.07199999999," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",7209,null,"","",204136.07199999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A20660",null,"Passive",null,"MCLAGOO001 - MCALEXA001",null,null,316.102198461,100,230,88576.991999999998,1,1,88576.991999999998,null,null,{"$f":"IF(P1397=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1397,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1397,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},88576.991999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,88576.991999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"81568",null,"Passive",null,"BUAVALO001 - NBTM47",null,null,333.49959644199998,100,230,8013.6,1,1,8013.6,null,null,{"$f":"IF(P1400=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1400,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1400,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8013.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8013.6,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"143324",null,"Passive",null,"768 - 755",null,null,390.95506780300002,150,288,777.61599999999999,1,1,777.61599999999999,null,null,{"$f":"IF(P1403=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1403,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1403,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1403,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},777.61599999999999," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",777.61599999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A33427",null,"Passive",null,"BEHOLTS001 - BEHOLTS003",null,null,390.85541933500002,150,288,17623.338100000001,1,1,17623.338100000001,null,null,{"$f":"IF(P1406=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1406,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1406,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1406,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17623.338100000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,17623.338100000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A33428",null,"Passive",null,"BEHOLTS003 - BEHOLTS002",null,null,189.28037891100001,150,288,8301.5198,1,1,8301.5198,null,null,{"$f":"IF(P1409=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1409,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1409,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1409,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8301.5198,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8301.5198,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A33415",null,"Passive",null,"ABGLENP002 - AB001",null,null,3038.9718610499999,150,288,29812.968000000001,1,1,29812.968000000001,null,null,{"$f":"IF(P1410=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1410,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1410,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1410,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29812.968000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29812.968000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A33429",null,"Passive",null,"ABGLENP001 - ABGLENP002",null,null,226.37481193100001,150,288,10695.743,1,1,10695.743,null,null,{"$f":"IF(P1412=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1412,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1412,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1412,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10695.743,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,10695.743,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A33434",null,"Passive",null,"GLDAVEY003 - GLDAVEY002",null,null,488.217082232,150,288,11662.934999999999,1,1,11662.934999999999,null,null,{"$f":"IF(P1415=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1415,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1415,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1415,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11662.934999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11662.934999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A33439",null,"Passive",null,"BECUTLE002 - BECUTLE004",null,null,773.90244216799999,150,288,13081.867700000001,1,1,13081.867700000001,null,null,{"$f":"IF(P1419=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1419,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1419,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1419,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13081.867700000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,13081.867700000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A33438",null,"Passive",null,"BECUTLE004 - BECUTLE005",null,null,588.60915219499998,150,288,8629.7433999999994,1,1,8629.7433999999994,null,null,{"$f":"IF(P1421=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1421,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1421,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1421,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8629.7433999999994,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,8629.7433999999994,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A33436",null,"Passive",null,"BECUTLE002 - BECUTLE003",null,null,9178.3787145799997,150,288,6112.9934000000003,1,1,6112.9934000000003,null,null,{"$f":"IF(P1424=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1424,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1424,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1424,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6112.9934000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6112.9934000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A17362",null,"Passive",null,"WSU0027/004 - WMNME005",null,null,45,150,288,733.41399999999999,1,1,733.41399999999999,null,null,{"$f":"IF(P1428=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1428,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1428,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1428,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},733.41399999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,733.41399999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22720",null,"Passive",null,"BL017 - BL057",null,null,105,150,288,114976.08,1,1,114976.08,null,null,{"$f":"IF(P1430=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1430,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1430,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1430,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},114976.08,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,114976.08,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"394400",null,"Passive",null,"BL062 - BLBLA04",null,null,175,150,288,37367.120000000003,1,1,37367.120000000003,null,null,{"$f":"IF(P1431=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1431,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1431,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1431,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37367.120000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,37367.120000000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A40661",null,"Passive",null,"SALESLI003 - SALESLI004",null,null,177,150,288,4004.4593,1,1,4004.4593,null,null,{"$f":"IF(P1434=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1434,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1434,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1434,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4004.4593," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",4004.4593,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A40670",null,"Passive",null,"SALESLI008 - SALESLI009",null,null,237,150,288,27738.2484,1,1,27738.2484,null,null,{"$f":"IF(P1437=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1437,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1437,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1437,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27738.2484," ","y"," ",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",12774,null,"",27738.2484,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21581",null,"Passive",null,"AB300 - AB301",null,null,15,150,288,22686.5016,1,1,22686.5016,null,null,{"$f":"IF(P1441=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1441,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1441,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1441,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22686.5016,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,22686.5016,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"21869",null,"Passive",null,"AB318 - AB319",null,null,390,150,288,35107.199999999997,1,1,35107.199999999997,null,null,{"$f":"IF(P1443=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1443,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1443,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1443,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35107.199999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,35107.199999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"33899",null,"Passive",null,"AB453 - AB205",null,null,174,150,288,5639.2,1,1,5639.2,null,null,{"$f":"IF(P1446=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1446,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1446,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1446,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5639.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5639.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22494",null,"Passive",null,"AB202 - AB203",null,null,700,150,288,12168.8,1,1,12168.8,null,null,{"$f":"IF(P1448=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1448,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1448,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1448,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12168.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,12168.8,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22489",null,"Passive",null,"AB193 - AB195",null,null,171,150,288,40632.810400000002,1,1,40632.810400000002,null,null,{"$f":"IF(P1452=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1452,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1452,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1452,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40632.810400000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,40632.810400000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20175",null,"Passive",null,"AB198 - AB218",null,null,58,150,288,299288.88,1,1,299288.88,null,null,{"$f":"IF(P1453=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1453,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1453,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1453,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},299288.88,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,299288.88,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"358958",null,"Passive",null,"AB067A - AB452",null,null,226,150,288,10678.44,1,1,10678.44,null,null,{"$f":"IF(P1456=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1456,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1456,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1456,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10678.44,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,10678.44,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"358957",null,"Passive",null,"AB404 - AB524",null,null,675,150,288,36570,1,1,36570,null,null,{"$f":"IF(P1459=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1459,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1459,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1459,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36570,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,36570,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20114",null,"Passive",null,"AB125 - AB155",null,null,174,150,288,6948.3,1,1,6948.3,null,null,{"$f":"IF(P1462=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1462,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1462,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1462,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6948.3,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,6948.3,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"358989",null,"Passive",null,"AB568 - WPSAND",null,null,663,150,288,1377.152,1,1,1377.152,null,null,{"$f":"IF(P1465=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1465,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1465,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1465,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1377.152,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,1377.152,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20116",null,"Passive",null,"AB156 - AB157",null,null,5,150,288,6737.36,1,1,6737.36,null,null,{"$f":"IF(P1468=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1468,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1468,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1468,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6737.36,"y"," "," ",null,null,{"$f":"IF(W1468=\"y\",AB$14,IF(AND(W1468>0,W1468<=1),W1468*AB$14,\"\"))","v":160533},{"$f":"IF(X1468=\"y\",AC$14,IF(AND(X1468>0,X1468<=1),X1468*AC$14,\"\"))","v":""},{"$f":"IF(Y1468=\"y\",AD$14,IF(AND(Y1468>0,Y1468<=1),Y1468*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z1468=\"y\",BE$14,IF(AND(Z1468>0,Z1468<=1),Z1468*BE$14,\"\"))","v":""},160533,null,{"$f":"IF(AB1468=\"\",\"\",(AB1468/$BF1468)*$V1468)","v":6737.36},{"$f":"IF(AC1468=\"\",\"\",(AC1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AD1468=\"\",\"\",(AD1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AE1468=\"\",\"\",(AE1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AF1468=\"\",\"\",(AF1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AG1468=\"\",\"\",(AG1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AH1468=\"\",\"\",(AH1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AI1468=\"\",\"\",(AI1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AJ1468=\"\",\"\",(AJ1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AK1468=\"\",\"\",(AK1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AL1468=\"\",\"\",(AL1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AM1468=\"\",\"\",(AM1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AN1468=\"\",\"\",(AN1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AO1468=\"\",\"\",(AO1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AP1468=\"\",\"\",(AP1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AQ1468=\"\",\"\",(AQ1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AR1468=\"\",\"\",(AR1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AS1468=\"\",\"\",(AS1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AT1468=\"\",\"\",(AT1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AU1468=\"\",\"\",(AU1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AV1468=\"\",\"\",(AV1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AW1468=\"\",\"\",(AW1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AX1468=\"\",\"\",(AX1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AY1468=\"\",\"\",(AY1468/$BF1468)*$V1468)","v":""},{"$f":"IF(AZ1468=\"\",\"\",(AZ1468/$BF1468)*$V1468)","v":""},{"$f":"IF(BA1468=\"\",\"\",(BA1468/$BF1468)*$V1468)","v":""},{"$f":"IF(BB1468=\"\",\"\",(BB1468/$BF1468)*$V1468)","v":""},{"$f":"IF(BC1468=\"\",\"\",(BC1468/$BF1468)*$V1468)","v":""},{"$f":"IF(BD1468=\"\",\"\",(BD1468/$BF1468)*$V1468)","v":""},{"$f":"IF(BE1468=\"\",\"\",(BE1468/$BF1468)*$V1468)","v":""},{"$f":"IF(SUM(BH1468:CK1468)=V1468,\"\",\"ERROR\")","v":""}]
[null,"358993",null,"Passive",null,"WPSAND - AB554",null,null,640,150,288,737.76,1,1,737.76,null,null,{"$f":"IF(P1471=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1471,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1471,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1471,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},737.76,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,737.76,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24106",null,"Passive",null,"AB406 - AB409",null,null,266,150,288,46716.023200000003,1,1,46716.023200000003,null,null,{"$f":"IF(P1474=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1474,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1474,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1474,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46716.023200000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,46716.023200000003,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"24064",null,"Passive",null,"AB163 - AB406",null,null,320,150,288,890.4,1,1,890.4,null,null,{"$f":"IF(P1475=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1475,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1475,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1475,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},890.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,890.4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20121",null,"Passive",null,"AB552 - AB551",null,null,2,150,288,273056,1,1,273056,null,null,{"$f":"IF(P1479=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1479,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1479,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1479,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},273056,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,273056,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20422",null,"Passive",null,"AB176 - AB177",null,null,2,150,288,17166.912,1,1,17166.912,null,null,{"$f":"IF(P1480=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1480,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1480,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1480,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17166.912,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,17166.912,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"104950",null,"Passive",null,"BL168 - AB181",null,null,0,0,0,501894.40000000002,1,1,501894.40000000002,null,null,{"$f":"IF(P1484=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1484,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1484,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1484,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},501894.40000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,501894.40000000002,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20150",null,"Passive",null,"AB812 - AB032",null,null,0,0,0,244283.2,1,1,244283.2,null,null,{"$f":"IF(P1486=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1486,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1486,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1486,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},244283.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,244283.2,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"364184",null,"Passive",null,"AB803 - AB015",null,null,0,0,0,5563.7597999999998,1,1,5563.7597999999998,null,null,{"$f":"IF(P1490=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1490,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1490,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1490,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5563.7597999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5563.7597999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"358932",null,"Passive",null,"AB804 - AB035",null,null,0,0,0,4754.1000000000004,1,1,4754.1000000000004,null,null,{"$f":"IF(P1493=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1493,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1493,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1493,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4754.1000000000004,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4754.1000000000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"20056",null,"Passive",null,"AB048 - AB049",null,null,0,0,0,9377.6450999999997,1,1,9377.6450999999997,null,null,{"$f":"IF(P1496=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1496,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1496,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1496,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9377.6450999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,9377.6450999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"124378",null,"Passive",null,"AB404 - AB052",null,null,0,0,0,70459.784700000004,1,1,70459.784700000004,null,null,{"$f":"IF(P1497=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1497,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1497,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1497,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70459.784700000004,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,70459.784700000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"101826",null,"Passive",null,"AB505 - AB506",null,null,0,0,0,29073.15,1,1,29073.15,null,null,{"$f":"IF(P1499=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1499,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1499,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1499,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29073.15,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,29073.15,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"37511",null,"Passive",null,"AB221 - AB462",null,null,0,0,0,40592.699999999997,1,1,40592.699999999997,null,null,{"$f":"IF(P1502=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1502,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1502,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1502,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40592.699999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,40592.699999999997,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13823",null,"Passive",null,"NMMALCO006 - NMMALCO011",null,null,0,0,0,779243.61840000004,1,1,779243.61840000004,null,null,{"$f":"IF(P1506=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1506,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1506,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1506,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},779243.61840000004,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,779243.61840000004,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"A13808",null,"Passive",null,"NMEVANS014 - NMEVANS010",null,null,0,0,0,24788.736000000001,1,1,24788.736000000001,null,null,{"$f":"IF(P1508=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1508,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1508,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1508,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24788.736000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,24788.736000000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"22508",null,"Passive",null,"NM069 - NM070",null,null,null,null,null,526442.4,1,1,526442.4,null,null,{"$f":"IF(P1512=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1512,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1512,Landcost2,2,FALSE),\"Error\")))","v":0},0,2020,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1512,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},526442.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,526442.4,"",""]
[null,"396946",null,"Passive",null,"MCCREMO01 - MCBARNE03",null,null,null,null,null,54669.964999999997,1,1,54669.964999999997,null,null,{"$f":"IF(P1515=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1515,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1515,Landcost2,2,FALSE),\"Error\")))","v":0},0,2023,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1515,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54669.964999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,54669.964999999997,"",""]
[null,"22521",null,"Passive",null,"NM066 - NM078",null,null,null,null,null,23037.785599999999,1,1,23037.785599999999,null,null,{"$f":"IF(P1517=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1517,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1517,Landcost2,2,FALSE),\"Error\")))","v":0},0,2025,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1517,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23037.785599999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,23037.785599999999,"",""]
[null,"81754",null,"Passive",null,"NMZ - NM303",null,null,null,null,null,27453.7032,1,1,27453.7032,null,null,{"$f":"IF(P1518=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1518,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1518,Landcost2,2,FALSE),\"Error\")))","v":0},0,2026,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1518,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27453.7032,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,27453.7032,"",""]
[null,"21773",null,"Passive",null,"MC022 - MC023",null,null,null,null,null,1025880,1,1,1025880,null,null,{"$f":"IF(P1521=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1521,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1521,Landcost2,2,FALSE),\"Error\")))","v":0},0,2029,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1521,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1025880,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,1025880,"",""]
[null,"102702",null,"Passive",null,"NM340 - NM342",null,null,null,null,null,24820.2137,1,1,24820.2137,null,null,{"$f":"IF(P1524=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1524,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1524,Landcost2,2,FALSE),\"Error\")))","v":0},0,2032,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1524,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24820.2137,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,24820.2137,"",""]
[null,"388092",null,"Passive",null,"NM125 - NM068",null,null,null,null,null,1518390.692,1,1,1518390.692,null,null,{"$f":"IF(P1527=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1527,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1527,Landcost2,2,FALSE),\"Error\")))","v":0},0,2035,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1527,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1518390.692,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,1518390.692,"",""]
[null,"24987",null,"Passive",null,"NM165A - NM165R",null,null,null,null,null,18278.704600000001,1,1,18278.704600000001,null,null,{"$f":"IF(P1530=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1530,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1530,Landcost2,2,FALSE),\"Error\")))","v":0},0,2038,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1530,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18278.704600000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,18278.704600000001,"",""]
[null,"21069",null,"Passive",null,"NM169 - NM168",null,null,null,null,null,34981.702400000002,1,1,34981.702400000002,null,null,{"$f":"IF(P1534=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1534,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1534,Landcost2,2,FALSE),\"Error\")))","v":0},0,2042,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1534,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34981.702400000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,34981.702400000002,"",""]
[null,"143597",null,"Passive",null,"MI10 - MI11",null,null,null,null,null,17214.400000000001,1,1,17214.400000000001,null,null,{"$f":"IF(P1535=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1535,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1535,Landcost2,2,FALSE),\"Error\")))","v":0},0,2043,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1535,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17214.400000000001," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","",17214.400000000001]
[null,"363922",null,"Passive",null,"MA70 - MA12A",null,null,null,null,null,12109.736800000001,1,1,12109.736800000001,null,null,{"$f":"IF(P1539=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1539,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1539,Landcost2,2,FALSE),\"Error\")))","v":0},0,2047,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1539,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12109.736800000001," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","",12109.736800000001]
[null,"396941",null,"Passive",null,"MCBARNE01 - MC1298A",null,null,null,null,null,365314.24400000001,1,1,365314.24400000001,null,null,{"$f":"IF(P1540=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1540,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1540,Landcost2,2,FALSE),\"Error\")))","v":0},0,2048,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1540,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},365314.24400000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,365314.24400000001,"",""]
[null,"394730",null,"Passive",null,"MC1303A - MC1304A",null,null,null,null,null,4501.49,1,1,4501.49,null,null,{"$f":"IF(P1544=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1544,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1544,Landcost2,2,FALSE),\"Error\")))","v":0},0,2052,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1544,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4501.49,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,4501.49,"",""]
[null,"364176",null,"Passive",null,"MC092 - MC122",null,null,null,null,null,123148.44,1,1,123148.44,null,null,{"$f":"IF(P1546=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1546,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1546,Landcost2,2,FALSE),\"Error\")))","v":0},0,2054,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1546,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},123148.44,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,123148.44,"",""]
[null,"399868",null,"Passive",null,"MC063A - MC092",null,null,null,null,null,131919.44399999999,1,1,131919.44399999999,null,null,{"$f":"IF(P1549=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1549,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1549,Landcost2,2,FALSE),\"Error\")))","v":0},0,2057,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1549,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},131919.44399999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,131919.44399999999,"",""]
[null,"21031",null,"Passive",null,"MC133 - MC132",null,null,null,null,null,169228.10550000001,1,1,169228.10550000001,null,null,{"$f":"IF(P1552=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1552,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1552,Landcost2,2,FALSE),\"Error\")))","v":0},0,2060,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1552,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},169228.10550000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,169228.10550000001,"",""]
[null,"364180",null,"Passive",null,"MC095A - MC222",null,null,null,null,null,83723.22,1,1,83723.22,null,null,{"$f":"IF(P1555=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1555,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1555,Landcost2,2,FALSE),\"Error\")))","v":0},0,2063,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1555,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},83723.22,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,83723.22,"",""]
[null,"21328",null,"Passive",null,"MC288 - MC337",null,null,null,null,null,57233.1872,1,1,57233.1872,null,null,{"$f":"IF(P1558=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1558,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1558,Landcost2,2,FALSE),\"Error\")))","v":0},0,2066,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1558,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57233.1872,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,57233.1872,"",""]
[null,"21326",null,"Passive",null,"MC271 - MC287",null,null,null,null,null,51803.836000000003,1,1,51803.836000000003,null,null,{"$f":"IF(P1561=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1561,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1561,Landcost2,2,FALSE),\"Error\")))","v":0},0,2069,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1561,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51803.836000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,51803.836000000003,"",""]
[null,"20942",null,"Passive",null,"MC262 - MC261",null,null,null,null,null,39328.491999999998,1,1,39328.491999999998,null,null,{"$f":"IF(P1562=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1562,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1562,Landcost2,2,FALSE),\"Error\")))","v":0},0,2070,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1562,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39328.491999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,39328.491999999998,"",""]
[null,"20940",null,"Passive",null,"MC260 - MC259",null,null,null,null,null,60308.281600000002,1,1,60308.281600000002,null,null,{"$f":"IF(P1564=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1564,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1564,Landcost2,2,FALSE),\"Error\")))","v":0},0,2072,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1564,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60308.281600000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,60308.281600000002,"",""]
[null,"A4776",null,"Passive",null,"MCSHAKE44 - MCSHAKE31",null,null,null,null,null,14626.300800000001,1,1,14626.300800000001,null,null,{"$f":"IF(P1568=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1568,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1568,Landcost2,2,FALSE),\"Error\")))","v":0},0,2076,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1568,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14626.300800000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,14626.300800000001,"",""]
[null,"A4775",null,"Passive",null,"MCSHAKE43 - MCSHAKE44",null,null,null,null,null,19908.848000000002,1,1,19908.848000000002,null,null,{"$f":"IF(P1571=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1571,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1571,Landcost2,2,FALSE),\"Error\")))","v":0},0,2079,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1571,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19908.848000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,19908.848000000002,"",""]
[null,"A4733",null,"Passive",null,"MCSHAKE13 - MCSHAKE14",null,null,null,null,null,100795.6692,1,1,100795.6692,null,null,{"$f":"IF(P1573=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1573,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1573,Landcost2,2,FALSE),\"Error\")))","v":0},0,2081,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1573,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100795.6692,"y"," "," ",null,null,{"$f":"IF(W1573=\"y\",AB$14,IF(AND(W1573>0,W1573<=1),W1573*AB$14,\"\"))","v":160533},{"$f":"IF(X1573=\"y\",AC$14,IF(AND(X1573>0,X1573<=1),X1573*AC$14,\"\"))","v":""},{"$f":"IF(Y1573=\"y\",AD$14,IF(AND(Y1573>0,Y1573<=1),Y1573*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,{"$f":"IF(AB1573=\"\",\"\",(AB1573/$BF1573)*$V1573)","v":100795.6692},{"$f":"IF(AC1573=\"\",\"\",(AC1573/$BF1573)*$V1573)","v":""},{"$f":"IF(AD1573=\"\",\"\",(AD1573/$BF1573)*$V1573)","v":""}]
[null,"20810",null,"Passive",null,"MC304 - MC303",null,null,null,null,null,35815.001600000003,1,1,35815.001600000003,null,null,{"$f":"IF(P1577=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1577,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1577,Landcost2,2,FALSE),\"Error\")))","v":0},0,2085,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1577,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35815.001600000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,35815.001600000003,"",""]
[null,"22278",null,"Passive",null,"MC188 - MCSHAKE059",null,null,null,null,null,6988.768,1,1,6988.768,null,null,{"$f":"IF(P1580=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1580,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1580,Landcost2,2,FALSE),\"Error\")))","v":0},0,2088,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1580,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6988.768,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,6988.768,"",""]
[null,"20990",null,"Passive",null,"MC151 - MC193",null,null,null,null,null,121658.30499999999,1,1,121658.30499999999,null,null,{"$f":"IF(P1582=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1582,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1582,Landcost2,2,FALSE),\"Error\")))","v":0},0,2090,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1582,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},121658.30499999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,121658.30499999999,"",""]
[null,"22412",null,"Passive",null,"MC086 - MC124",null,null,null,null,null,495421.89720000001,1,1,495421.89720000001,null,null,{"$f":"IF(P1583=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1583,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1583,Landcost2,2,FALSE),\"Error\")))","v":0},0,2091,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1583,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},495421.89720000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,495421.89720000001,"",""]
[null,"21025",null,"Passive",null,"MC127 - MC125",null,null,null,null,null,271033.02340000001,1,1,271033.02340000001,null,null,{"$f":"IF(P1586=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1586,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1586,Landcost2,2,FALSE),\"Error\")))","v":0},0,2094,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1586,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},271033.02340000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,271033.02340000001,"",""]
[null,"21321",null,"Passive",null,"MC337 - MC339",null,null,null,null,null,36011.919999999998,1,1,36011.919999999998,null,null,{"$f":"IF(P1590=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1590,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1590,Landcost2,2,FALSE),\"Error\")))","v":0},0,2098,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1590,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36011.919999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,36011.919999999998,"",""]
[null,"A10985",null,"Passive",null,"MCGEORG04 - MCGEORG03",null,null,null,null,null,2096.752,1,1,2096.752,null,null,{"$f":"IF(P1593=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1593,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1593,Landcost2,2,FALSE),\"Error\")))","v":0},0,2101,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1593,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2096.752,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,2096.752,"",""]
[null,"A10984",null,"Passive",null,"MCGEORG02 - MCGEORG04",null,null,null,null,null,6203.7920000000004,1,1,6203.7920000000004,null,null,{"$f":"IF(P1595=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1595,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1595,Landcost2,2,FALSE),\"Error\")))","v":0},0,2103,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1595,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6203.7920000000004,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,6203.7920000000004,"",""]
[null,"A19156",null,"Passive",null,"MC513 - MCBRIDG004",null,null,null,null,null,25657.1728,1,1,25657.1728,null,null,{"$f":"IF(P1599=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1599,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1599,Landcost2,2,FALSE),\"Error\")))","v":0},0,2107,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1599,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25657.1728,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,25657.1728,"",""]
[null,"A19157",null,"Passive",null,"MCBRIDG004 - MC512",null,null,null,null,null,1970.752,1,{"$f":"M1600","v":1},1970.752,null,null,{"$f":"IF(P1600=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1600,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1600,Landcost2,2,FALSE),\"Error\")))","v":0},0,2108,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1600,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1970.752,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,1970.752,"",""]
[null,"A3812",null,"Passive",null,"MC417 - MCBRIDG01",null,null,null,null,null,80685.08,1,1,80685.08,null,null,{"$f":"IF(P1602=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1602,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1602,Landcost2,2,FALSE),\"Error\")))","v":0},0,2110,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1602,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80685.08,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,80685.08,"",""]
[null,"21334",null,"Passive",null,"MC357 - MC364",null,null,null,null,null,60726.523200000003,1,1,60726.523200000003,null,null,{"$f":"IF(P1605=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1605,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1605,Landcost2,2,FALSE),\"Error\")))","v":0},0,2113,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1605,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60726.523200000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,60726.523200000003,"",""]
[null,"99590",null,"Passive",null,"MC976 - MC363",null,null,null,null,null,380.8,1,1,380.8,null,null,{"$f":"IF(P1608=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1608,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1608,Landcost2,2,FALSE),\"Error\")))","v":0},0,2116,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1608,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},380.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,380.8,"",""]
[null,"104585",null,"Passive",null,"MC983 - SMWS13",null,null,null,null,null,6568.8,1,1,{"$f":"L1611*N1611","v":6568.8},null,null,{"$f":"IF(P1611=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1611,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1611,Landcost2,2,FALSE),\"Error\")))","v":0},0,2119,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1611,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6568.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,6568.8,"",""]
[null,"107981",null,"Passive",null,"MC1062 - MC1010",null,null,null,null,null,10777.910400000001,1,1,10777.910400000001,null,null,{"$f":"IF(P1614=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1614,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1614,Landcost2,2,FALSE),\"Error\")))","v":0},0,2122,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1614,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10777.910400000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,10777.910400000001,"",""]
[null,"107986",null,"Passive",null,"MC1010 - SMWS09",null,null,null,null,null,50190.130799999999,1,1,50190.130799999999,null,null,{"$f":"IF(P1617=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1617,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1617,Landcost2,2,FALSE),\"Error\")))","v":0},0,2125,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1617,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50190.130799999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,50190.130799999999,"",""]
[null,"A13632",null,"Passive",null,"SMTMARC008 - SMTMBOU001",null,null,null,null,null,2007999.7439999999,1,1,2007999.7439999999,null,null,{"$f":"IF(P1620=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1620,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1620,Landcost2,2,FALSE),\"Error\")))","v":0},0,2128,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1620,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2007999.7439999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,2007999.7439999999,"",""]
[null,"122806",null,"Passive",null,"MC1066 - MC1070",null,null,null,null,null,23416.502400000001,1,1,23416.502400000001,null,null,{"$f":"IF(P1623=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1623,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1623,Landcost2,2,FALSE),\"Error\")))","v":0},0,2131,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1623,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23416.502400000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,23416.502400000001,"",""]
[null,"122807",null,"Passive",null,"MC1070 - MC1076",null,null,null,null,null,51906.657599999999,1,1,51906.657599999999,null,null,{"$f":"IF(P1624=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1624,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1624,Landcost2,2,FALSE),\"Error\")))","v":0},0,2132,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1624,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51906.657599999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,51906.657599999999,"",""]
[null,"37324",null,"Passive",null,"MC726A - MC726",null,null,null,null,null,25228,1,1,25228,null,null,{"$f":"IF(P1627=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1627,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1627,Landcost2,2,FALSE),\"Error\")))","v":0},0,2135,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1627,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25228,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,25228,"",""]
[null,"20711",null,"Passive",null,"W016 - W017",null,null,null,null,null,9779.56,1,1,9779.56,null,null,{"$f":"IF(P1631=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1631,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1631,Landcost2,2,FALSE),\"Error\")))","v":0},0,2139,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1631,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9779.56,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,9779.56,"",""]
[null,"22129",null,"Passive",null,"W024 - W026",null,null,null,null,null,43036,1,1,43036,null,null,{"$f":"IF(P1633=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1633,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1633,Landcost2,2,FALSE),\"Error\")))","v":0},0,2141,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1633,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43036,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,43036,"",""]
[null,"20243",null,"Passive",null,"W031 - W026",null,null,null,null,null,9497.6,1,1,9497.6,null,null,{"$f":"IF(P1636=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1636,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1636,Landcost2,2,FALSE),\"Error\")))","v":0},0,2144,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1636,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9497.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,9497.6,"",""]
[null,"99651",null,"Passive",null,"W143 - W124",null,null,null,null,null,2368.4879999999998,1,1,2368.4879999999998,null,null,{"$f":"IF(P1638=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1638,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1638,Landcost2,2,FALSE),\"Error\")))","v":0},0,2146,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1638,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2368.4879999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,2368.4879999999998,"",""]
[null,"A33151",null,"Passive",null,"WKKELLY005 - WKKELLY006",null,null,null,null,null,31824.938999999998,1,1,31824.938999999998,null,null,{"$f":"IF(P1642=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1642,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1642,Landcost2,2,FALSE),\"Error\")))","v":0},0,2150,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1642,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31824.938999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,31824.938999999998,"",""]
[null,"22134",null,"Passive",null,"W037 - W038",null,null,null,null,null,4969.3753999999999,1,1,4969.3753999999999,null,null,{"$f":"IF(P1645=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1645,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1645,Landcost2,2,FALSE),\"Error\")))","v":0},0,2153,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1645,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4969.3753999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,4969.3753999999999,"",""]
[null,"22015",null,"Passive",null,"W038 - W039",null,null,null,null,null,71359.199999999997,1,1,71359.199999999997,null,null,{"$f":"IF(P1646=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1646,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1646,Landcost2,2,FALSE),\"Error\")))","v":0},0,2154,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1646,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},71359.199999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,71359.199999999997,"",""]
[null,"A743",null,"Passive",null,"WKKELLE01 - W123",null,null,null,null,null,83949.984800000006,1,1,83949.984800000006,null,null,{"$f":"IF(P1649=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1649,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1649,Landcost2,2,FALSE),\"Error\")))","v":0},0,2157,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1649,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},83949.984800000006,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,83949.984800000006,"",""]
[null,"93088",null,"Passive",null,"MG300 - MG148",null,null,null,null,null,55377.741099999999,1,1,55377.741099999999,null,null,{"$f":"IF(P1651=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1651,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1651,Landcost2,2,FALSE),\"Error\")))","v":0},0,2159,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1651,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55377.741099999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,55377.741099999999,"",""]
[null,"A13946",null,"Passive",null,"MCMILTO017 - MC070",null,null,null,null,null,39479.578200000004,1,1,39479.578200000004,null,null,{"$f":"IF(P1655=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1655,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1655,Landcost2,2,FALSE),\"Error\")))","v":0},0,2163,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1655,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39479.578200000004,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,39479.578200000004,"",""]
[null,"A4368",null,"Passive",null,"MCGORDO01 - MC103",null,null,null,null,null,256735.56479999999,1,1,256735.56479999999,null,null,{"$f":"IF(P1658=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1658,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1658,Landcost2,2,FALSE),\"Error\")))","v":0},0,2166,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1658,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},256735.56479999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,256735.56479999999,"",""]
[null,"A4713",null,"Passive",null,"MCMILTO03 - MCMILTO04",null,null,null,null,null,1237.9213,1,1,1237.9213,null,null,{"$f":"IF(P1661=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1661,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1661,Landcost2,2,FALSE),\"Error\")))","v":0},0,2169,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1661,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1237.9213,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,1237.9213,"",""]
[null,"A11032",null,"Passive",null,"MCMILTO08 - MCMILTO09",null,null,null,null,null,29608.516,1,{"$f":"M1664","v":1},29608.516,null,null,{"$f":"IF(P1664=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1664,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1664,Landcost2,2,FALSE),\"Error\")))","v":0},0,2172,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1664,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29608.516,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,29608.516,"",""]
[null,"A4716",null,"Passive",null,"MCSHAKE07 - MCSHAKE08",null,null,null,null,null,58240.567799999997,1,1,58240.567799999997,null,null,{"$f":"IF(P1667=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1667,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1667,Landcost2,2,FALSE),\"Error\")))","v":0},0,2175,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1667,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},58240.567799999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,58240.567799999997,"",""]
[null,"A4722",null,"Passive",null,"MCSHAKE09 - MCSHAKE10",null,null,null,null,null,106077.8952,1,1,106077.8952,null,null,{"$f":"IF(P1669=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1669,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1669,Landcost2,2,FALSE),\"Error\")))","v":0},0,2177,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1669,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},106077.8952,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,106077.8952,"",""]
[null,"A4711",null,"Passive",null,"MCSHAKE05 - MCSHAKE06",null,null,null,null,null,28405.161,1,1,28405.161,null,null,{"$f":"IF(P1670=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1670,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1670,Landcost2,2,FALSE),\"Error\")))","v":0},0,2178,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1670,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28405.161,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,28405.161,"",""]
[null,"22256",null,"Passive",null,"MC153 - MCSHAKE17",null,null,null,null,null,59581.306799999998,1,1,59581.306799999998,null,null,{"$f":"IF(P1674=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1674,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1674,Landcost2,2,FALSE),\"Error\")))","v":0},0,2182,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1674,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59581.306799999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,59581.306799999998,"",""]
[null,"A4734",null,"Passive",null,"MCSHAKE14 - MCWOOD01",null,null,null,null,null,1365.32,1,1,1365.32,null,null,{"$f":"IF(P1676=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1676,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1676,Landcost2,2,FALSE),\"Error\")))","v":0},0,2184,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1676,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1365.32,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,1365.32,"",""]
[null,"364198",null,"Passive",null,"MC1339 - MC055",null,null,null,null,null,107556.8812,1,1,107556.8812,null,null,{"$f":"IF(P1679=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1679,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1679,Landcost2,2,FALSE),\"Error\")))","v":0},0,2187,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1679,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},107556.8812,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,107556.8812,"",""]
[null,"20792",null,"Passive",null,"MC289 - MC265",null,null,null,null,null,20776,1,1,20776,null,null,{"$f":"IF(P1683=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1683,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1683,Landcost2,2,FALSE),\"Error\")))","v":0},0,2191,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1683,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20776,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,20776,"",""]
[null,"20806",null,"Passive",null,"MC293 - MC294",null,null,null,null,null,32783.072,1,1,32783.072,null,null,{"$f":"IF(P1686=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1686,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1686,Landcost2,2,FALSE),\"Error\")))","v":0},0,2194,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1686,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32783.072,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,32783.072,"",""]
[null,"20803",null,"Passive",null,"MC290R - MC289R",null,null,null,null,null,18978.310399999998,1,1,18978.310399999998,null,null,{"$f":"IF(P1687=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1687,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1687,Landcost2,2,FALSE),\"Error\")))","v":0},0,2195,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1687,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18978.310399999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,18978.310399999998,"",""]
[null,"364252",null,"Passive",null,"MC1354 - MC642",null,null,null,null,null,36739.091200000003,1,1,36739.091200000003,null,null,{"$f":"IF(P1689=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1689,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1689,Landcost2,2,FALSE),\"Error\")))","v":0},0,2197,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1689,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36739.091200000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,36739.091200000003,"",""]
[null,"95314",null,"Passive",null,"MC645 - MC950",null,null,null,null,null,19556.979800000001,1,1,19556.979800000001,null,null,{"$f":"IF(P1692=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1692,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1692,Landcost2,2,FALSE),\"Error\")))","v":0},0,2200,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1692,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19556.979800000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,19556.979800000001,"",""]
[null,"A3430",null,"Passive",null,"MGPIONE02 - MGPIONE03",null,null,null,null,null,1755.36,1,1,1755.36,null,null,{"$f":"IF(P1696=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1696,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1696,Landcost2,2,FALSE),\"Error\")))","v":0},0,2204,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1696,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1755.36,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,1755.36,"",""]
[null,"22334",null,"Passive",null,"SP016 - SP017",null,null,null,null,null,12799.5,1,1,12799.5,null,null,{"$f":"IF(P1698=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1698,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1698,Landcost2,2,FALSE),\"Error\")))","v":0},0,2206,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1698,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12799.5,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,12799.5,"",""]
[null,"21667",null,"Passive",null,"HB007 - HB008",null,null,null,null,null,113546.4,1,1,113546.4,null,null,{"$f":"IF(P1701=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1701,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1701,Landcost2,2,FALSE),\"Error\")))","v":0},0,2209,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1701,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},113546.4,"y"," "," ",null,null,{"$f":"IF(W1701=\"y\",AB$14,IF(AND(W1701>0,W1701<=1),W1701*AB$14,\"\"))","v":160533},{"$f":"IF(X1701=\"y\",AC$14,IF(AND(X1701>0,X1701<=1),X1701*AC$14,\"\"))","v":""},{"$f":"IF(Y1701=\"y\",AD$14,IF(AND(Y1701>0,Y1701<=1),Y1701*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,{"$f":"IF(AB1701=\"\",\"\",(AB1701/$BF1701)*$V1701)","v":113546.4},{"$f":"IF(AC1701=\"\",\"\",(AC1701/$BF1701)*$V1701)","v":""},{"$f":"IF(AD1701=\"\",\"\",(AD1701/$BF1701)*$V1701)","v":""}]
[null,"319771",null,"Passive",null,"MC045 - MC046",null,null,null,null,null,8697876,1,1,8697876,null,null,{"$f":"IF(P1705=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1705,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1705,Landcost2,2,FALSE),\"Error\")))","v":0},0,2213,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1705,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8697876,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,8697876,"",""]
[null,"20699",null,"Passive",null,"MC047 - MC048",null,null,null,null,null,83664,1,1,83664,null,null,{"$f":"IF(P1707=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1707,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1707,Landcost2,2,FALSE),\"Error\")))","v":0},0,2215,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1707,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},83664,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,83664,"",""]
[null,"A9535",null,"Passive",null,"SHSHOAL01 - SH102",null,null,null,null,null,12359.4897,1,1,12359.4897,null,null,{"$f":"IF(P1710=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1710,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1710,Landcost2,2,FALSE),\"Error\")))","v":0},0,2218,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1710,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12359.4897,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,12359.4897,"",""]
[null,"A9534",null,"Passive",null,"SHW21 - SHSHOAL01",null,null,null,null,null,9101.5416000000005,1,1,9101.5416000000005,null,null,{"$f":"IF(P1711=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1711,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1711,Landcost2,2,FALSE),\"Error\")))","v":0},0,2219,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1711,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9101.5416000000005,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,9101.5416000000005,"",""]
[null,"151644",null,"Passive",null,"NBTM/N10A - NBTM/N11",null,null,null,null,null,457103.11680000002,1,1,457103.11680000002,null,null,{"$f":"IF(P1714=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1714,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1714,Landcost2,2,FALSE),\"Error\")))","v":0},0,2222,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1714,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},457103.11680000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,457103.11680000002,"",""]
[null,"A7132",null,"Passive",null,"SHSHOAL01 - SHBEACH01",null,null,null,null,null,60261.508800000003,1,1,60261.508800000003,null,null,{"$f":"IF(P1717=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1717,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1717,Landcost2,2,FALSE),\"Error\")))","v":0},0,2225,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1717,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60261.508800000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,60261.508800000003,"",""]
[null,"361519",null,"Passive",null,"SH098 - SH101",null,null,null,null,null,181457.9712,1,1,181457.9712,null,null,{"$f":"IF(P1720=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1720,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1720,Landcost2,2,FALSE),\"Error\")))","v":0},0,2228,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1720,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},181457.9712,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,181457.9712,"",""]
[null,"86740",null,"Passive",null,"NBTM/N05 - NBTM/N06",null,null,null,null,null,126720,1,1,126720,null,null,{"$f":"IF(P1723=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1723,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1723,Landcost2,2,FALSE),\"Error\")))","v":0},0,2231,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1723,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},126720,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,126720,"",""]
[null,"37423",null,"Passive",null,"AB479 - AB480",null,null,null,null,null,32636.721600000001,1,1,32636.721600000001,null,null,{"$f":"IF(P1725=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1725,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1725,Landcost2,2,FALSE),\"Error\")))","v":0},0,2233,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1725,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32636.721600000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1725:BE1725)","v":160533},null,32636.721600000001,"",""]
[null,"37442",null,"Passive",null,"AB383A - AB487",null,null,null,null,null,272227.50719999999,1,1,272227.50719999999,null,null,{"$f":"IF(P1729=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1729,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1729,Landcost2,2,FALSE),\"Error\")))","v":0},0,2237,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1729,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},272227.50719999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,272227.50719999999,"",""]
[null,"21793",null,"Passive",null,"AB303 - AB280",null,null,null,null,null,12941.294,1,1,12941.294,null,null,{"$f":"IF(P1730=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1730,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1730,Landcost2,2,FALSE),\"Error\")))","v":0},0,2238,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1730,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12941.294,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,12941.294,"",""]
[null,"21864",null,"Passive",null,"AB320 - AB295",null,null,null,null,null,27516.584500000001,1,1,27516.584500000001,null,null,{"$f":"IF(P1734=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1734,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1734,Landcost2,2,FALSE),\"Error\")))","v":0},0,2242,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1734,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27516.584500000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,27516.584500000001,"",""]
[null,"21870",null,"Passive",null,"AB319 - AB320",null,null,null,null,null,34668.36,1,1,34668.36,null,null,{"$f":"IF(P1735=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1735,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1735,Landcost2,2,FALSE),\"Error\")))","v":0},0,2243,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1735,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34668.36,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,34668.36,"",""]
[null,"41597",null,"Passive",null,"MG179B - MG189",null,null,null,null,null,25401.628000000001,1,1,{"$f":"L1739*N1739","v":25401.628000000001},null,null,{"$f":"IF(P1739=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1739,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1739,Landcost2,2,FALSE),\"Error\")))","v":0},0,2247,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1739,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25401.628000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,25401.628000000001,"",""]
[null,"A11134",null,"Passive",null,"MGHILLE03 - MGDAVEY01",null,null,null,null,null,44823.117599999998,1,1,44823.117599999998,null,null,{"$f":"IF(P1742=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1742,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1742,Landcost2,2,FALSE),\"Error\")))","v":0},0,2250,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1742,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44823.117599999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,44823.117599999998,"",""]
[null,"363903",null,"Passive",null,"MA85 - MA21",null,null,null,null,null,7012.4088000000002,1,1,7012.4088000000002,null,null,{"$f":"IF(P1745=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1745,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1745,Landcost2,2,FALSE),\"Error\")))","v":0},0,2253,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1745,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7012.4088000000002," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","",7012.4088000000002]
[null,"394722",null,"Passive",null,"MC1295A - MC1296A",null,null,null,null,null,213367.02,1,1,213367.02,null,null,{"$f":"IF(P1748=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1748,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1748,Landcost2,2,FALSE),\"Error\")))","v":0},0,2256,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1748,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},213367.02,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,213367.02,"",""]
[null,"21022",null,"Passive",null,"MC124 - MC117",null,null,null,null,null,266323.20000000001,1,1,266323.20000000001,null,null,{"$f":"IF(P1751=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1751,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1751,Landcost2,2,FALSE),\"Error\")))","v":0},0,2259,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1751,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},266323.20000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,266323.20000000001,"",""]
[null,"91645",null,"Passive",null,"MC117 - MC117A",null,null,null,null,null,26632.32,1,1,26632.32,null,null,{"$f":"IF(P1752=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1752,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1752,Landcost2,2,FALSE),\"Error\")))","v":0},0,2260,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1752,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26632.32,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,26632.32,"",""]
[null,"364216",null,"Passive",null,"MC1350 - MC984",null,null,null,null,null,15913.282300000001,1,1,15913.282300000001,null,null,{"$f":"IF(P1754=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1754,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1754,Landcost2,2,FALSE),\"Error\")))","v":0},0,2262,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1754,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15913.282300000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,15913.282300000001,"",""]
[null,"104325",null,"Passive",null,"MC970 - MC590",null,null,null,null,null,10971,1,1,10971,null,null,{"$f":"IF(P1757=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1757,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1757,Landcost2,2,FALSE),\"Error\")))","v":0},0,2265,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1757,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10971,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,10971,"",""]
[null,"A19983",null,"Passive",null,"MCSHAKE049 - MCSHAKE048",null,null,null,null,null,671264.11199999996,1,1,671264.11199999996,null,null,{"$f":"IF(P1761=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1761,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1761,Landcost2,2,FALSE),\"Error\")))","v":0},0,2269,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1761,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},671264.11199999996,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,671264.11199999996,"",""]
[null,"WPP241351",null,"Passive",null,"BUJENNI001 - BU00A",null,null,null,null,null,132783.6,1,1,132783.6,null,null,{"$f":"IF(P1763=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1763,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1763,Landcost2,2,FALSE),\"Error\")))","v":0},0,2271,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1763,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},132783.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,132783.6,"",""]
[null,"WPP242782",null,"Passive",null,"OOSTOCK001 - OOSTOCK002",null,null,0,0,0,5781.5998,1,1,5781.5998,null,null,{"$f":"IF(P1766=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1766,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1766,Landcost2,2,FALSE),\"Error\")))","v":0},0,2274,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1766,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5781.5998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,5781.5998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPP242780",null,"Passive",null,"PACRICH002 - PACONNO001",null,null,0,0,0,2496.1783999999998,1,1,2496.1783999999998,null,null,{"$f":"IF(P1770=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1770,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1770,Landcost2,2,FALSE),\"Error\")))","v":0},0,2278,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1770,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2496.1783999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2496.1783999999998,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPP242777",null,"Passive",null,"PACRICH004 - PACRICH003",null,null,0,0,0,11244.946400000001,1,1,11244.946400000001,null,null,{"$f":"IF(P1772=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1772,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1772,Landcost2,2,FALSE),\"Error\")))","v":0},0,2280,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1772,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11244.946400000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,11244.946400000001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPP242778",null,"Passive",null,"PACRICH003 - PACONNO002",null,null,0,0,0,369240.0148,1,1,369240.0148,null,null,{"$f":"IF(P1773=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1773,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1773,Landcost2,2,FALSE),\"Error\")))","v":0},0,2281,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1773,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},369240.0148,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,369240.0148,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPP242790",null,"Passive",null,"PACONNO003 - PACONNO004",null,null,0,0,0,4733.7446,1,1,4733.7446,null,null,{"$f":"IF(P1776=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1776,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1776,Landcost2,2,FALSE),\"Error\")))","v":0},0,2284,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1776,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4733.7446,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,4733.7446,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPP242785",null,"Passive",null,"PACONNO006 - PACONNO007",null,null,0,0,0,2640.9268999999999,1,1,2640.9268999999999,null,null,{"$f":"IF(P1779=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1779,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1779,Landcost2,2,FALSE),\"Error\")))","v":0},0,2287,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1779,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2640.9268999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,2640.9268999999999,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"102729",null,"Passive",null,"PACONNO009 - BC005",null,null,0,0,0,874401.12,1,1,874401.12,null,null,{"$f":"IF(P1783=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1783,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1783,Landcost2,2,FALSE),\"Error\")))","v":0},0,2291,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1783,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},874401.12,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,874401.12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"102728",null,"Passive",null,"MC1004 - SMTMCON002",null,null,0,0,0,38179.08,1,1,38179.08,null,null,{"$f":"IF(P1785=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1785,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1785,Landcost2,2,FALSE),\"Error\")))","v":0},0,2293,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1785,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38179.08,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,38179.08,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"102636",null,"Passive",null,"MC964 - MC964A",null,null,0,0,0,1780.24,1,1,1780.24,null,null,{"$f":"IF(P1789=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1789,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1789,Landcost2,2,FALSE),\"Error\")))","v":0},0,2297,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1789,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1780.24,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"SUM(AB1789:BE1789)","v":160533},null,1780.24,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPP242789",null,"Passive",null,"MC1154 - MC964",null,null,0,0,0,75249.888000000006,1,1,75249.888000000006,null,null,{"$f":"IF(P1790=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1790,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1790,Landcost2,2,FALSE),\"Error\")))","v":0},0,2298,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1790,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},75249.888000000006,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",160533,null,75249.888000000006,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"WPP243758",null,"Passive",null,"HB002 - MHMOUNT001",null,null,null,null,null,294899.51949999999,1,1,294899.51949999999,null,null,{"$f":"IF(P1794=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1794,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1794,Landcost2,2,FALSE),\"Error\")))","v":0},0,2302,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1794,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},294899.51949999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,294899.51949999999,"",""]
[null,"394959",null,"Passive",null,"MC1169 - MC1170",null,null,null,null,null,18409.571199999998,1,1,18409.571199999998,null,null,{"$f":"IF(P1795=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1795,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1795,Landcost2,2,FALSE),\"Error\")))","v":0},0,2303,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1795,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18409.571199999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,18409.571199999998,"",""]
[null,"149282",null,"Passive",null,"MC1312 - MC1317",null,null,null,null,null,21594.584999999999,1,1,21594.584999999999,null,null,{"$f":"IF(P1798=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1798,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1798,Landcost2,2,FALSE),\"Error\")))","v":0},0,2306,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1798,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21594.584999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,21594.584999999999,"",""]
[null,"33818",null,"Passive",null,"MC882 - MC883",null,null,null,null,null,10722.324000000001,1,1,10722.324000000001,null,null,{"$f":"IF(P1801=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1801,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1801,Landcost2,2,FALSE),\"Error\")))","v":0},0,2309,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1801,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10722.324000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,10722.324000000001,"",""]
[null,"21709",null,"Passive",null,"MC728 - MC729",null,null,null,null,null,135583.84,1,1,135583.84,null,null,{"$f":"IF(P1804=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1804,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1804,Landcost2,2,FALSE),\"Error\")))","v":0},0,2312,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1804,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},135583.84,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,135583.84,"",""]
[null,"388044",null,"Passive",null,"MC1323 - MC1288",null,null,null,null,null,119165.2,1,1,119165.2,null,null,{"$f":"IF(P1807=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1807,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1807,Landcost2,2,FALSE),\"Error\")))","v":0},0,2315,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1807,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},119165.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,119165.2,"",""]
[null,"388241",null,"Passive",null,"MC1425 - MC1423",null,null,null,null,null,169980.2856,1,1,169980.2856,null,null,{"$f":"IF(P1810=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1810,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1810,Landcost2,2,FALSE),\"Error\")))","v":0},0,2318,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1810,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},169980.2856,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,169980.2856,"",""]
[null,"358950",null,"Passive",null,"MC1326 - MC712",null,null,null,null,null,216821.8976,1,1,216821.8976,null,null,{"$f":"IF(P1813=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1813,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1813,Landcost2,2,FALSE),\"Error\")))","v":0},0,2321,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1813,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},216821.8976,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,216821.8976,"",""]
[null,"129498",null,"Passive",null,"NM065 - WSU0006",null,null,null,null,null,1484,1,1,1484,null,null,{"$f":"IF(P1816=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1816,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1816,Landcost2,2,FALSE),\"Error\")))","v":0},0,2324,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1816,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1484,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,1484,"",""]
[null,"20297",null,"Passive",null,"NM064 - NM065",null,null,null,null,null,57876,1,1,57876,null,null,{"$f":"IF(P1817=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1817,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1817,Landcost2,2,FALSE),\"Error\")))","v":0},0,2325,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1817,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57876,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,57876,"",""]
[null,"22517",null,"Passive",null,"NM074 - NM060",null,null,null,null,null,51537.242400000003,1,1,51537.242400000003,null,null,{"$f":"IF(P1821=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1821,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1821,Landcost2,2,FALSE),\"Error\")))","v":0},0,2329,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1821,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51537.242400000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,51537.242400000003,"",""]
[null,"102689",null,"Passive",null,"NM331 - NM332",null,null,null,null,null,19246.72,1,1,19246.72,null,null,{"$f":"IF(P1823=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1823,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1823,Landcost2,2,FALSE),\"Error\")))","v":0},0,2331,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1823,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19246.72,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,19246.72,"",""]
[null,"363923",null,"Passive",null,"MA12A - MA86",null,null,null,null,null,31738.011200000001,1,1,31738.011200000001,null,null,{"$f":"IF(P1826=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1826,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1826,Landcost2,2,FALSE),\"Error\")))","v":0},0,2334,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1826,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31738.011200000001," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","",31738.011200000001]
[null,"397727",null,"Passive",null,"MA13 - MAANZ03",null,null,null,null,null,11130,1,1,11130,null,null,{"$f":"IF(P1828=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1828,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1828,Landcost2,2,FALSE),\"Error\")))","v":0},0,2336,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1828,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11130," "," ","y",null,null,"","",7209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","",11130]
[null,"21105",null,"Passive",null,"NM201 - NM202",null,null,null,null,null,22840.764800000001,1,1,22840.764800000001,null,null,{"$f":"IF(P1832=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1832,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1832,Landcost2,2,FALSE),\"Error\")))","v":0},0,2340,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1832,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22840.764800000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,22840.764800000001,"",""]
[null,"129484",null,"Passive",null,"HB03A - HB007",null,null,null,null,null,542361.59999999998,1,1,542361.59999999998,null,null,{"$f":"IF(P1835=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1835,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1835,Landcost2,2,FALSE),\"Error\")))","v":0},0,2343,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1835,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},542361.59999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,542361.59999999998,"",""]
[null,"21923",null,"Passive",null,"SP108 - SP107",null,null,null,null,null,43884,1,1,43884,null,null,{"$f":"IF(P1838=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1838,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1838,Landcost2,2,FALSE),\"Error\")))","v":0},0,2346,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1838,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43884,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,43884,"",""]
[null,"20045",null,"Passive",null,"SP068 - SP069",null,null,null,null,null,42145.599999999999,1,1,42145.599999999999,null,null,{"$f":"IF(P1839=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1839,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1839,Landcost2,2,FALSE),\"Error\")))","v":0},0,2347,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1839,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42145.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,42145.599999999999,"",""]
[null,"21919",null,"Passive",null,"SP064 - SP065",null,null,null,null,null,49735.199999999997,1,1,49735.199999999997,null,null,{"$f":"IF(P1841=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1841,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1841,Landcost2,2,FALSE),\"Error\")))","v":0},0,2349,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1841,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49735.199999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,49735.199999999997,"",""]
[null,"37359",null,"Passive",null,"SP69A - SP070",null,null,null,null,null,8904,1,1,8904,null,null,{"$f":"IF(P1845=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1845,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1845,Landcost2,2,FALSE),\"Error\")))","v":0},0,2353,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1845,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8904,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,8904,"",""]
[null,"22363",null,"Passive",null,"SP087 - SP086",null,null,null,null,null,62328,1,1,62328,null,null,{"$f":"IF(P1848=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1848,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1848,Landcost2,2,FALSE),\"Error\")))","v":0},0,2356,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1848,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},62328,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,62328,"",""]
[null,"22367",null,"Passive",null,"SP097 - SP100",null,null,null,null,null,23744,1,1,23744,null,null,{"$f":"IF(P1850=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1850,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1850,Landcost2,2,FALSE),\"Error\")))","v":0},0,2358,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1850,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23744,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,23744,"",""]
[null,"22344",null,"Passive",null,"SP041 - SP043",null,null,null,null,null,4222.8,1,1,4222.8,null,null,{"$f":"IF(P1854=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1854,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1854,Landcost2,2,FALSE),\"Error\")))","v":0},0,2362,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1854,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4222.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,4222.8,"",""]
[null,"22346",null,"Passive",null,"SP046 - SP049",null,null,null,null,null,5161.2,1,1,5161.2,null,null,{"$f":"IF(P1857=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1857,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1857,Landcost2,2,FALSE),\"Error\")))","v":0},0,2365,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1857,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5161.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,5161.2,"",""]
[null,"22348",null,"Passive",null,"SP051 - SP055",null,null,null,null,null,45043.199999999997,1,1,45043.199999999997,null,null,{"$f":"IF(P1858=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1858,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1858,Landcost2,2,FALSE),\"Error\")))","v":0},0,2366,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1858,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45043.199999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,45043.199999999997,"",""]
[null,"22349",null,"Passive",null,"SP055 - SP062",null,null,null,null,null,61934.400000000001,1,1,61934.400000000001,null,null,{"$f":"IF(P1859=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1859,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1859,Landcost2,2,FALSE),\"Error\")))","v":0},0,2367,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1859,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},61934.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,61934.400000000001,"",""]
[null,"22338",null,"Passive",null,"SP023 - SP025",null,null,null,null,null,30243.39,1,1,30243.39,null,null,{"$f":"IF(P1860=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1860,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1860,Landcost2,2,FALSE),\"Error\")))","v":0},0,2368,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1860,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30243.39,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,30243.39,"",""]
[null,"22339",null,"Passive",null,"SP025 - SP027",null,null,null,null,null,32913,1,1,32913,null,null,{"$f":"IF(P1861=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1861,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1861,Landcost2,2,FALSE),\"Error\")))","v":0},0,2369,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1861,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32913,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,32913,"",""]
[null,"22337",null,"Passive",null,"SP021 - SP023",null,null,null,null,null,34741.5,1,1,34741.5,null,null,{"$f":"IF(P1862=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1862,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1862,Landcost2,2,FALSE),\"Error\")))","v":0},0,2370,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1862,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34741.5,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,34741.5,"",""]
[null,"22335",null,"Passive",null,"SP017 - SP019",null,null,null,null,null,86305.2,1,1,86305.2,null,null,{"$f":"IF(P1863=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1863,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1863,Landcost2,2,FALSE),\"Error\")))","v":0},0,2371,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1863,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},86305.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,86305.2,"",""]
[null,"22336",null,"Passive",null,"SP019 - SP021",null,null,null,null,null,188701.2,1,1,{"$f":"L1864*N1864","v":188701.2},null,null,{"$f":"IF(P1864=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1864,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1864,Landcost2,2,FALSE),\"Error\")))","v":0},0,2372,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1864,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},188701.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,188701.2,"",""]
[null,"21666",null,"Passive",null,"HB009 - SP001",null,null,null,null,null,150144,1,1,150144,null,null,{"$f":"IF(P1865=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1865,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1865,Landcost2,2,FALSE),\"Error\")))","v":0},0,2373,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1865,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},150144,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,150144,"",""]
[null,"22333",null,"Passive",null,"SP001 - SP016",null,null,null,null,null,54855,1,1,54855,null,null,{"$f":"IF(P1866=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1866,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1866,Landcost2,2,FALSE),\"Error\")))","v":0},0,2374,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1866,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54855,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1866:BE1866)","v":160533},null,54855,"",""]
[null,"20042",null,"Passive",null,"SP065 - SP066",null,null,null,null,null,40745.599999999999,1,1,40745.599999999999,null,null,{"$f":"IF(P1867=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1867,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1867,Landcost2,2,FALSE),\"Error\")))","v":0},0,2375,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1867,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40745.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,40745.599999999999,"",""]
[null,"21925",null,"Passive",null,"SP076 - SP114",null,null,null,null,null,120115.2,1,1,120115.2,null,null,{"$f":"IF(P1868=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1868,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1868,Landcost2,2,FALSE),\"Error\")))","v":0},0,2376,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1868,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},120115.2,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,120115.2,"",""]
[null,"21920",null,"Passive",null,"SP065 - SP076",null,null,null,null,null,70380,1,1,70380,null,null,{"$f":"IF(P1869=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1869,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1869,Landcost2,2,FALSE),\"Error\")))","v":0},0,2377,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1869,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70380,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,70380,"",""]
[null,"20043",null,"Passive",null,"SP066 - SP067",null,null,null,null,null,63974.400000000001,1,1,63974.400000000001,null,null,{"$f":"IF(P1870=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1870,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1870,Landcost2,2,FALSE),\"Error\")))","v":0},0,2378,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1870,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63974.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,63974.400000000001,"",""]
[null,"37362",null,"Passive",null,"SP69A - SP131",null,null,null,null,null,79542.399999999994,1,1,79542.399999999994,null,null,{"$f":"IF(P1871=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1871,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1871,Landcost2,2,FALSE),\"Error\")))","v":0},0,2379,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1871,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},79542.399999999994,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,79542.399999999994,"",""]
[null,"20122",null,"Passive",null,"AB164 - AB183",null,null,null,null,null,10914.2264,1,1,10914.2264,null,null,{"$f":"IF(P1872=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1872,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1872,Landcost2,2,FALSE),\"Error\")))","v":0},0,2380,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1872,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10914.2264,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,10914.2264,"",""]
[null,"20177",null,"Passive",null,"AB219 - AB220A",null,null,null,null,null,20489.439600000002,1,1,20489.439600000002,null,null,{"$f":"IF(P1873=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1873,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1873,Landcost2,2,FALSE),\"Error\")))","v":0},0,2381,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1873,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20489.439600000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,20489.439600000002,"",""]
[null,"20176",null,"Passive",null,"AB218 - AB219",null,null,null,null,null,43445.16,1,1,43445.16,null,null,{"$f":"IF(P1874=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1874,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1874,Landcost2,2,FALSE),\"Error\")))","v":0},0,2382,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1874,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43445.16,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,43445.16,"",""]
[null,"21909",null,"Passive",null,"AB069 - AB070",null,null,null,null,null,30170.25,1,1,30170.25,null,null,{"$f":"IF(P1875=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1875,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1875,Landcost2,2,FALSE),\"Error\")))","v":0},0,2383,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1875,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30170.25,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,30170.25,"",""]
[null,"21910",null,"Passive",null,"AB070 - AB072",null,null,null,null,null,34130.781000000003,1,1,34130.781000000003,null,null,{"$f":"IF(P1876=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1876,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1876,Landcost2,2,FALSE),\"Error\")))","v":0},0,2384,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1876,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34130.781000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,34130.781000000003,"",""]
[null,"24135",null,"Passive",null,"AB415 - AB423",null,null,null,null,null,17238.4408,1,1,17238.4408,null,null,{"$f":"IF(P1877=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1877,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1877,Landcost2,2,FALSE),\"Error\")))","v":0},0,2385,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1877,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17238.4408,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,17238.4408,"",""]
[null,"24131",null,"Passive",null,"AB415 - AB416",null,null,null,null,null,46597.599999999999,1,1,46597.599999999999,null,null,{"$f":"IF(P1878=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1878,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1878,Landcost2,2,FALSE),\"Error\")))","v":0},0,2386,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1878,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46597.599999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,46597.599999999999,"",""]
[null,"100512",null,"Passive",null,"BL017B - BL143",null,null,null,null,null,51643.199999999997,1,1,51643.199999999997,null,null,{"$f":"IF(P1879=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1879,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1879,Landcost2,2,FALSE),\"Error\")))","v":0},0,2387,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1879,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51643.199999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,51643.199999999997,"",""]
[null,"97057",null,"Passive",null,"BL141 - BL142",null,null,null,null,null,51929.4,1,1,51929.4,null,null,{"$f":"IF(P1880=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1880,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1880,Landcost2,2,FALSE),\"Error\")))","v":0},0,2388,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1880,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51929.4,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,51929.4,"",""]
[null,"97053",null,"Passive",null,"BL139 - BL141",null,null,null,null,null,40812.120000000003,1,1,40812.120000000003,null,null,{"$f":"IF(P1881=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1881,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1881,Landcost2,2,FALSE),\"Error\")))","v":0},0,2389,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1881,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40812.120000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,{"$f":"IF(AB1881=\"\",\"\",(AB1881/$BF1881)*$V1881)","v":40812.120000000003},"",""]
[null,"79013",null,"Passive",null,"BL100 - BL103",null,null,null,null,null,42567.48,1,1,42567.48,null,null,{"$f":"IF(P1882=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1882,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1882,Landcost2,2,FALSE),\"Error\")))","v":0},0,2390,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1882,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42567.48,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,42567.48,"",""]
[null,"37402",null,"Passive",null,"BL095A - BL097",null,null,null,null,null,35107.199999999997,1,1,35107.199999999997,null,null,{"$f":"IF(P1883=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1883,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1883,Landcost2,2,FALSE),\"Error\")))","v":0},0,2391,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1883,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35107.199999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,35107.199999999997,"",""]
[null,"37404",null,"Passive",null,"BL097 - BL099",null,null,null,null,null,32035.32,1,1,32035.32,null,null,{"$f":"IF(P1884=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1884,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1884,Landcost2,2,FALSE),\"Error\")))","v":0},0,2392,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1884,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32035.32,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,32035.32,"",""]
[null,"94776",null,"Passive",null,"BL134 - BL136",null,null,null,null,null,30867.200000000001,1,1,30867.200000000001,null,null,{"$f":"IF(P1885=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1885,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1885,Landcost2,2,FALSE),\"Error\")))","v":0},0,2393,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1885,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30867.200000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,30867.200000000001,"",""]
[null,"95556",null,"Passive",null,"BL136 - EI100",null,null,null,null,null,50167.68,1,1,50167.68,null,null,{"$f":"IF(P1886=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1886,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1886,Landcost2,2,FALSE),\"Error\")))","v":0},0,2394,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1886,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50167.68,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,50167.68,"",""]
[null,"97050",null,"Passive",null,"BL104 - BL139",null,null,null,null,null,10532.16,1,1,10532.16,null,null,{"$f":"IF(P1887=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1887,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1887,Landcost2,2,FALSE),\"Error\")))","v":0},0,2395,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1887,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10532.16,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,10532.16,"",""]
[null,"79014",null,"Passive",null,"BL103 - BL104",null,null,null,null,null,30718.799999999999,1,1,30718.799999999999,null,null,{"$f":"IF(P1888=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1888,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1888,Landcost2,2,FALSE),\"Error\")))","v":0},0,2396,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1888,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30718.799999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,30718.799999999999,"",""]
[null,"24392",null,"Passive",null,"EI046 - EI062",null,null,null,null,null,37379.839999999997,1,1,37379.839999999997,null,null,{"$f":"IF(P1889=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1889,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1889,Landcost2,2,FALSE),\"Error\")))","v":0},0,2397,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1889,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37379.839999999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,37379.839999999997,"",""]
[null,"98244",null,"Passive",null,"NBWS24 - NBWS25",null,null,null,null,null,29841.119999999999,1,1,29841.119999999999,null,null,{"$f":"IF(P1890=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1890,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1890,Landcost2,2,FALSE),\"Error\")))","v":0},0,2398,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1890,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29841.119999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,29841.119999999999,"",""]
[null,"37479",null,"Passive",null,"PL090 - NBWS25",null,null,null,null,null,26118.400000000001,1,1,26118.400000000001,null,null,{"$f":"IF(P1891=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1891,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1891,Landcost2,2,FALSE),\"Error\")))","v":0},0,2399,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1891,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26118.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,26118.400000000001,"",""]
[null,"98246",null,"Passive",null,"NBWS25 - NBWS26",null,null,null,null,null,96544.8,1,1,96544.8,null,null,{"$f":"IF(P1892=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1892,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1892,Landcost2,2,FALSE),\"Error\")))","v":0},0,2400,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1892,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},96544.8,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,96544.8,"",""]
[null,"98247",null,"Passive",null,"NBWS26 - NBWS27",null,null,null,null,null,378175.2,1,1,378175.2,null,null,{"$f":"IF(P1893=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1893,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1893,Landcost2,2,FALSE),\"Error\")))","v":0},0,2401,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1893,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},378175.2,"y"," "," ",null,null,{"$f":"IF(W1893=\"y\",AB$14,IF(AND(W1893>0,W1893<=1),W1893*AB$14,\"\"))","v":160533},{"$f":"IF(X1893=\"y\",AC$14,IF(AND(X1893>0,X1893<=1),X1893*AC$14,\"\"))","v":""},{"$f":"IF(Y1893=\"y\",AD$14,IF(AND(Y1893>0,Y1893<=1),Y1893*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,{"$f":"IF(AB1893=\"\",\"\",(AB1893/$BF1893)*$V1893)","v":378175.2},{"$f":"IF(AC1893=\"\",\"\",(AC1893/$BF1893)*$V1893)","v":""},{"$f":"IF(AD1893=\"\",\"\",(AD1893/$BF1893)*$V1893)","v":""}]
[null,"86735",null,"Passive",null,"NBTM48 - NBTM/N01",null,null,null,null,null,430848,1,1,430848,null,null,{"$f":"IF(P1894=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1894,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1894,Landcost2,2,FALSE),\"Error\")))","v":0},0,2402,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1894,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},430848,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,430848,"",""]
[null,"86738",null,"Passive",null,"NBTM/N03 - NBTM/N04",null,null,null,null,null,177408,1,1,177408,null,null,{"$f":"IF(P1895=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1895,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1895,Landcost2,2,FALSE),\"Error\")))","v":0},0,2403,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1895,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},177408,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,177408,"",""]
[null,"86739",null,"Passive",null,"NBTM/N04 - NBTM/N05",null,null,null,null,null,278784,1,1,278784,null,null,{"$f":"IF(P1896=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1896,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1896,Landcost2,2,FALSE),\"Error\")))","v":0},0,2404,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1896,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},278784,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,278784,"",""]
[null,"86737",null,"Passive",null,"NBTM/N02 - NBTM/N03",null,null,null,null,null,361152,1,1,361152,null,null,{"$f":"IF(P1897=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1897,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1897,Landcost2,2,FALSE),\"Error\")))","v":0},0,2405,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1897,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},361152,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,361152,"",""]
[null,"151940",null,"Passive",null,"NBTM/N17 - NBTM/N18",null,null,null,null,null,28524.6,1,1,28524.6,null,null,{"$f":"IF(P1898=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1898,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1898,Landcost2,2,FALSE),\"Error\")))","v":0},0,2406,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1898,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28524.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,28524.6,"",""]
[null,"151942",null,"Passive",null,"NBTM/N18 - NBTM/N17",null,null,null,null,null,12884.3,1,1,12884.3,null,null,{"$f":"IF(P1899=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1899,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1899,Landcost2,2,FALSE),\"Error\")))","v":0},0,2407,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1899,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12884.3,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,12884.3,"",""]
[null,"151941",null,"Passive",null,"NBTM/N18 - SHW04",null,null,null,null,null,26330.400000000001,1,1,26330.400000000001,null,null,{"$f":"IF(P1900=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1900,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1900,Landcost2,2,FALSE),\"Error\")))","v":0},0,2408,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1900,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26330.400000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,26330.400000000001,"",""]
[null,"82259",null,"Passive",null,"SHW04 - SHW21",null,null,null,null,null,41689.800000000003,1,1,41689.800000000003,null,null,{"$f":"IF(P1901=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1901,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1901,Landcost2,2,FALSE),\"Error\")))","v":0},0,2409,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1901,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41689.800000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,41689.800000000003,"",""]
[null,"95677",null,"Passive",null,"NBTM/N13 - NBTM/N14",null,null,null,null,null,219420,1,1,219420,null,null,{"$f":"IF(P1902=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1902,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1902,Landcost2,2,FALSE),\"Error\")))","v":0},0,2410,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1902,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},219420,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,219420,"",""]
[null,"95678",null,"Passive",null,"NBTM/N14 - NBTM/N15",null,null,null,null,null,11409.84,1,1,11409.84,null,null,{"$f":"IF(P1903=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1903,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1903,Landcost2,2,FALSE),\"Error\")))","v":0},0,2411,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1903,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11409.84,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,11409.84,"",""]
[null,"82273",null,"Passive",null,"NBTM/N15 - NBTM/N17",null,null,null,null,null,32474.16,1,1,32474.16,null,null,{"$f":"IF(P1904=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1904,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1904,Landcost2,2,FALSE),\"Error\")))","v":0},0,2412,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1904,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32474.16,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,32474.16,"",""]
[null,"86759",null,"Passive",null,"NM219A - NM220",null,null,null,null,null,35616,1,1,35616,null,null,{"$f":"IF(P1905=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1905,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1905,Landcost2,2,FALSE),\"Error\")))","v":0},0,2413,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1905,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35616,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,35616,"",""]
[null,"86772",null,"Passive",null,"NM221A - NM220",null,null,null,null,null,19004.103999999999,1,1,19004.103999999999,null,null,{"$f":"IF(P1906=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1906,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1906,Landcost2,2,FALSE),\"Error\")))","v":0},0,2414,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1906,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19004.103999999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,19004.103999999999,"",""]
[null,"20827",null,"Passive",null,"NMEVANS017 - NM216",null,null,null,null,null,38310.944000000003,1,1,38310.944000000003,null,null,{"$f":"IF(P1907=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1907,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1907,Landcost2,2,FALSE),\"Error\")))","v":0},0,2415,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1907,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38310.944000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,38310.944000000003,"",""]
[null,"A13833",null,"Passive",null,"NMEVANS016 - NMEVANS017",null,null,null,null,null,1274.4592,1,1,1274.4592,null,null,{"$f":"IF(P1908=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1908,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1908,Landcost2,2,FALSE),\"Error\")))","v":0},0,2416,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1908,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1274.4592,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,1274.4592,"",""]
[null,"A13829",null,"Passive",null,"NMPALME001 - NMPALME002",null,null,null,null,null,2716.4196000000002,1,1,2716.4196000000002,null,null,{"$f":"IF(P1909=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1909,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1909,Landcost2,2,FALSE),\"Error\")))","v":0},0,2417,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1909,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2716.4196000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,2716.4196000000002,"",""]
[null,"A13828",null,"Passive",null,"NMEVANS012 - NMPALME001",null,null,null,null,null,16173.887000000001,1,1,16173.887000000001,null,null,{"$f":"IF(P1910=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1910,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1910,Landcost2,2,FALSE),\"Error\")))","v":0},0,2418,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1910,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16173.887000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,16173.887000000001,"",""]
[null,"A13830",null,"Passive",null,"NMPALME001 - NMEVANS015",null,null,null,null,null,1823.836,1,1,1823.836,null,null,{"$f":"IF(P1911=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1911,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1911,Landcost2,2,FALSE),\"Error\")))","v":0},0,2419,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1911,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1823.836,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,1823.836,"",""]
[null,"21064",null,"Passive",null,"NMPALME002 - NM069",null,null,null,null,null,162713.09520000001,1,1,162713.09520000001,null,null,{"$f":"IF(P1912=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1912,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1912,Landcost2,2,FALSE),\"Error\")))","v":0},0,2420,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1912,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},162713.09520000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,162713.09520000001,"",""]
[null,"86770",null,"Passive",null,"NM204A - NM222A",null,null,null,null,null,26712,1,1,26712,null,null,{"$f":"IF(P1913=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1913,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1913,Landcost2,2,FALSE),\"Error\")))","v":0},0,2421,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1913,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26712,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,26712,"",""]
[null,"86769",null,"Passive",null,"NM203A - NM204A",null,null,null,null,null,69305.600000000006,1,1,69305.600000000006,null,null,{"$f":"IF(P1914=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1914,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1914,Landcost2,2,FALSE),\"Error\")))","v":0},0,2422,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1914,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},69305.600000000006,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,69305.600000000006,"",""]
[null,"86771",null,"Passive",null,"NM222A - NM221A",null,null,null,null,null,69647.088000000003,1,1,69647.088000000003,null,null,{"$f":"IF(P1915=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1915,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1915,Landcost2,2,FALSE),\"Error\")))","v":0},0,2423,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1915,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},69647.088000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,69647.088000000003,"",""]
[null,"20814",null,"Passive",null,"NMEVANS008 - NM214",null,null,null,null,null,365.06400000000002,1,1,365.06400000000002,null,null,{"$f":"IF(P1916=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1916,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1916,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(R1916=\"\",0,R1916*10000*Q1916)","v":0},2424,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1916,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((O1916+S1916)*U1916,0)","v":365.06400000000002},"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,365.06400000000002,"",""]
[null,"20825",null,"Passive",null,"NM213 - NM214",null,null,null,null,null,5351.3040000000001,1,{"$f":"M1917","v":1},5351.3040000000001,null,null,{"$f":"IF(P1917=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1917,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1917,Landcost2,2,FALSE),\"Error\")))","v":0},0,2425,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1917,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5351.3040000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,5351.3040000000001,"",""]
[null,"20451",null,"Passive",null,"NM163R - NM214",null,null,null,null,null,47708.480000000003,1,1,47708.480000000003,null,null,{"$f":"IF(P1918=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1918,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1918,Landcost2,2,FALSE),\"Error\")))","v":0},0,2426,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1918,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47708.480000000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,47708.480000000003,"",""]
[null,"25073",null,"Passive",null,"NM209 - NM165R",null,null,null,null,null,67547.338199999998,1,1,67547.338199999998,null,null,{"$f":"IF(P1919=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1919,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1919,Landcost2,2,FALSE),\"Error\")))","v":0},0,2427,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1919,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67547.338199999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,67547.338199999998,"",""]
[null,"A19980",null,"Passive",null,"MC009 - MCCEMET001",null,null,null,null,null,299874.96000000002,1,1,299874.96000000002,null,null,{"$f":"IF(P1920=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1920,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1920,Landcost2,2,FALSE),\"Error\")))","v":0},0,2428,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1920,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},299874.96000000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,299874.96000000002,"",""]
[null,"21775",null,"Passive",null,"MC010 - MC009",null,null,null,null,null,430226.48759999999,1,1,430226.48759999999,null,null,{"$f":"IF(P1921=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1921,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1921,Landcost2,2,FALSE),\"Error\")))","v":0},0,2429,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1921,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},430226.48759999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,430226.48759999999,"",""]
[null,"21779",null,"Passive",null,"MC016 - MC015",null,null,null,null,null,1501304,1,1,1501304,null,null,{"$f":"IF(P1922=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1922,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1922,Landcost2,2,FALSE),\"Error\")))","v":0},0,2430,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1922,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1501304,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,1501304,"",""]
[null,"21778",null,"Passive",null,"MC015 - MC016",null,null,null,null,null,1501304,1,1,1501304,null,null,{"$f":"IF(P1923=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1923,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1923,Landcost2,2,FALSE),\"Error\")))","v":0},0,2431,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1923,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1501304,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1923:BE1923)","v":160533},null,1501304,"",""]
[null,"A4364",null,"Passive",null,"MCMANGR01 - MCPEEL03",null,null,null,null,null,81587.932199999996,1,1,81587.932199999996,null,null,{"$f":"IF(P1924=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1924,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1924,Landcost2,2,FALSE),\"Error\")))","v":0},0,2432,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1924,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},81587.932199999996,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,81587.932199999996,"",""]
[null,"21015",null,"Passive",null,"MC109 - MC107",null,null,null,null,null,267890.40960000001,1,1,267890.40960000001,null,null,{"$f":"IF(P1925=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1925,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1925,Landcost2,2,FALSE),\"Error\")))","v":0},0,2433,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1925,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},267890.40960000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,267890.40960000001,"",""]
[null,"A4728",null,"Passive",null,"MCSHAKE11 - MCSHAKE12",null,null,null,null,null,100946.2824,1,1,100946.2824,null,null,{"$f":"IF(P1926=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1926,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1926,Landcost2,2,FALSE),\"Error\")))","v":0},0,2434,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1926,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100946.2824,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,100946.2824,"",""]
[null,"A4730",null,"Passive",null,"MCSHAKE12 - MCSHAKE13",null,null,null,null,null,16168.77,1,1,16168.77,null,null,{"$f":"IF(P1927=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1927,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1927,Landcost2,2,FALSE),\"Error\")))","v":0},0,2435,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1927,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16168.77,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,16168.77,"",""]
[null,"A13626",null,"Passive",null,"SMTMARC001 - SMTMARC003",null,null,null,null,null,983.68,1,1,{"$f":"L1928*N1928","v":983.68},null,null,{"$f":"IF(P1928=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1928,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1928,Landcost2,2,FALSE),\"Error\")))","v":0},0,2436,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1928,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},983.68,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,983.68,"",""]
[null,"A13624",null,"Passive",null,"SMTMPAR001 - SMTMARC001",null,null,null,null,null,1075819.44,1,1,1075819.44,null,null,{"$f":"IF(P1929=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1929,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1929,Landcost2,2,FALSE),\"Error\")))","v":0},0,2437,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1929,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1075819.44,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,1075819.44,"",""]
[null,"A13627",null,"Passive",null,"SMTMARC002 - SMTMARC004",null,null,null,null,null,2194.1999999999998,1,1,2194.1999999999998,null,null,{"$f":"IF(P1930=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1930,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1930,Landcost2,2,FALSE),\"Error\")))","v":0},0,2438,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1930,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2194.1999999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,2194.1999999999998,"",""]
[null,"A13625",null,"Passive",null,"SMTMARC001 - SMTMARC002",null,null,null,null,null,3027.84,1,1,3027.84,null,null,{"$f":"IF(P1931=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1931,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1931,Landcost2,2,FALSE),\"Error\")))","v":0},0,2439,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1931,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3027.84,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,3027.84,"",""]
[null,"A13628",null,"Passive",null,"SMTMARC002 - SMTMARC005",null,null,null,null,null,734649.6,1,1,734649.6,null,null,{"$f":"IF(P1932=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1932,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1932,Landcost2,2,FALSE),\"Error\")))","v":0},0,2440,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1932,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},734649.6,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,734649.6,"",""]
[null,"A4737",null,"Passive",null,"MCSHAKE15 - MCSHAKE16",null,null,null,null,null,12997.0332,1,1,12997.0332,null,null,{"$f":"IF(P1933=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1933,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1933,Landcost2,2,FALSE),\"Error\")))","v":0},0,2441,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1933,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12997.0332,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,12997.0332,"",""]
[null,"22271",null,"Passive",null,"MC180 - MCSHAKE32",null,null,null,null,null,24200.383999999998,1,1,24200.383999999998,null,null,{"$f":"IF(P1934=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1934,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1934,Landcost2,2,FALSE),\"Error\")))","v":0},0,2442,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1934,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24200.383999999998,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,24200.383999999998,"",""]
[null,"22274",null,"Passive",null,"MC184 - MC183",null,null,null,null,null,31552,1,1,31552,null,null,{"$f":"IF(P1935=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1935,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1935,Landcost2,2,FALSE),\"Error\")))","v":0},0,2443,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1935,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31552,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,31552,"",""]
[null,"22275",null,"Passive",null,"MCSHAKE051 - MC184",null,null,null,null,null,8825.0944,1,1,8825.0944,null,null,{"$f":"IF(P1936=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1936,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1936,Landcost2,2,FALSE),\"Error\")))","v":0},0,2444,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1936,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8825.0944,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,8825.0944,"",""]
[null,"WPP243538",null,"Passive",null,"WMSHAKE060 - WMSHAKE061",null,null,null,null,null,52357.226499999997,1,1,52357.226499999997,null,null,{"$f":"IF(P1937=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1937,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1937,Landcost2,2,FALSE),\"Error\")))","v":0},0,2445,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1937,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52357.226499999997,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,52357.226499999997,"",""]
[null,"20306",null,"Passive",null,"MC380 - MC378",null,null,null,null,null,34738.860800000002,1,1,34738.860800000002,null,null,{"$f":"IF(P1938=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1938,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1938,Landcost2,2,FALSE),\"Error\")))","v":0},0,2446,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1938,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34738.860800000002,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,34738.860800000002,"",""]
[null,"20307",null,"Passive",null,"MC383 - MC380",null,null,null,null,null,45806.432000000001,1,1,45806.432000000001,null,null,{"$f":"IF(P1939=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1939,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1939,Landcost2,2,FALSE),\"Error\")))","v":0},0,2447,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1939,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45806.432000000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,45806.432000000001,"",""]
[null,"20308",null,"Passive",null,"MC386 - MC383",null,null,null,null,null,38163.395199999999,1,1,38163.395199999999,null,null,{"$f":"IF(P1940=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1940,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1940,Landcost2,2,FALSE),\"Error\")))","v":0},0,2448,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1940,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38163.395199999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,38163.395199999999,"",""]
[null,"86710",null,"Passive",null,"MC377A - MC378A",null,null,null,null,null,100385.3536,1,1,100385.3536,null,null,{"$f":"IF(P1941=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1941,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1941,Landcost2,2,FALSE),\"Error\")))","v":0},0,2449,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1941,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100385.3536,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,100385.3536,"",""]
[null,"83067",null,"Passive",null,"MC323A - MC377A",null,null,null,null,null,119942.48,1,1,119942.48,null,null,{"$f":"IF(P1942=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1942,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1942,Landcost2,2,FALSE),\"Error\")))","v":0},0,2450,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1942,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},119942.48,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,119942.48,"",""]
[null,"20312",null,"Passive",null,"MC390 - MC389",null,null,null,null,null,55726.652800000003,1,1,55726.652800000003,null,null,{"$f":"IF(P1943=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1943,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1943,Landcost2,2,FALSE),\"Error\")))","v":0},0,2451,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1943,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55726.652800000003,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,55726.652800000003,"",""]
[null,"20311",null,"Passive",null,"MC389 - MC388",null,null,null,null,null,38376.643199999999,1,1,38376.643199999999,null,null,{"$f":"IF(P1944=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1944,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1944,Landcost2,2,FALSE),\"Error\")))","v":0},0,2452,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1944,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38376.643199999999,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,38376.643199999999,"",""]
[null,"20309",null,"Passive",null,"MC387 - MC386",null,null,null,null,null,37205.3024,1,1,37205.3024,null,null,{"$f":"IF(P1945=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1945,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1945,Landcost2,2,FALSE),\"Error\")))","v":0},0,2453,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1945,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37205.3024,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,37205.3024,"",""]
[null,"20310",null,"Passive",null,"MC388 - MC387",null,null,null,null,null,17765.081600000001,1,1,17765.081600000001,null,null,{"$f":"IF(P1946=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(P1946,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(P1946,Landcost2,2,FALSE),\"Error\")))","v":0},0,2454,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP('Existing Trunk Assets - Water'!T1946,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17765.081600000001,"y"," "," ",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,17765.081600000001,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W1947=\"y\",AB$14,IF(AND(W1947>0,W1947<=1),W1947*AB$14,\"\"))","v":""},{"$f":"IF(X1947=\"y\",AC$14,IF(AND(X1947>0,X1947<=1),X1947*AC$14,\"\"))","v":""},{"$f":"IF(Y1947=\"y\",AD$14,IF(AND(Y1947>0,Y1947<=1),Y1947*AD$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z1947=\"y\",BE$14,IF(AND(Z1947>0,Z1947<=1),Z1947*BE$14,\"\"))","v":""},null,null,{"$f":"IF(AB1947=\"\",\"\",(AB1947/$BF1947)*$V1947)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(BH1947:CK1947)=V1947,\"\",\"ERROR\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$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":2344,"n_cols":75,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[10,74,11,74],[4,1,4,19],[10,11,10,15],[10,68,11,68],[10,69,11,69],[10,70,11,70],[10,71,11,71],[10,72,11,72],[10,73,11,73],[10,63,11,63],[10,64,11,64],[10,65,11,65],[10,66,11,66],[10,67,11,67],[10,62,11,62],[10,51,11,51],[10,58,11,58],[10,59,11,59],[10,60,11,60],[10,61,11,61],[10,46,11,46],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,53,11,53],[10,54,11,54],[10,55,11,55],[10,56,11,56],[10,57,11,57],[10,41,11,41],[10,42,11,42],[10,43,11,43],[10,44,11,44],[10,45,11,45],[10,40,11,40],[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],[10,39,11,39],[10,30,11,30],[1,1,1,19],[2,1,2,19],[7,1,7,3],[9,23,9,28],[10,1,10,6],[10,7,10,9],[10,16,10,19],[10,20,10,22],[10,23,11,23],[10,28,11,28],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,27,11,27]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Wastewater"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,null,"Location"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand- Sewer'!C8","v":"Bucasia (Mackay North)"},{"$f":"'Catchment Demand- Sewer'!C9","v":"Bakers Creek (Mackay South) – Nth Pioneer River"},{"$f":"'Catchment Demand- Sewer'!C10","v":"Bakers Creek (Mackay South) – Sth Pioneer River"},{"$f":"'Catchment Demand- Sewer'!C11","v":"Mirani and Marian"},{"$f":"'Catchment Demand- Sewer'!C12","v":"Sarina"},null,null,{"$f":"X11","v":"Bucasia (Mackay North)"},{"$f":"Y11","v":"Bakers Creek (Mackay South) – Nth Pioneer River"},{"$f":"Z11","v":"Bakers Creek (Mackay South) – Sth Pioneer River"},{"$f":"AA11","v":"Mirani and Marian"},{"$f":"AB11","v":"Sarina"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS",null,{"$f":"AE11","v":"Bucasia (Mackay North)"},"Bakers Creek (Mackay South) – Nth Pioneer River","Bakers Creek (Mackay South) – Sth Pioneer River","Mirani and Marian","Sarina",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"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",{"$f":"IFERROR(VLOOKUP(X11,Sewcatch,6,FALSE),\"\")","v":50350},{"$f":"IFERROR(VLOOKUP(Y11,Sewcatch,6,FALSE),\"\")","v":52373},222697,7209,9593,"",null,{"$f":"X14","v":50350},{"$f":"Y14","v":52373},{"$f":"Z14","v":222697},{"$f":"AA14","v":7209},{"$f":"AB14","v":9593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB15:BB2308)","v":41655419.423199989},68759733.346999988,198346575.6635001,19961644.674400002,{"$f":"SUM(BF15:BF2308)","v":21851617.029600013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BW15:BW2309)","v":0}]
[null,"Pump Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M15=\"\",\"\",M15*O15)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X15=\"y\",AE$14,IF(AND(X15>0,X15<=1),X15*AE$14,\"\"))","v":""},{"$f":"IF(Y15=\"y\",AF$14,IF(AND(Y15>0,Y15<=1),Y15*AF$14,\"\"))","v":""},{"$f":"IF(Z15=\"y\",AG$14,IF(AND(Z15>0,Z15<=1),Z15*AG$14,\"\"))","v":""},{"$f":"IF(AA15=\"y\",AH$14,IF(AND(AA15>0,AA15<=1),AA15*AH$14,\"\"))","v":""},{"$f":"IF(AB15=\"y\",AI$14,IF(AND(AB15>0,AB15<=1),AB15*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE15:AY15)","v":0},null,{"$f":"IF(AE15=\"\",\"\",(AE15/$AZ15)*$W15)","v":""},"","","","","","","","","",{"$f":"IF(AO15=\"\",\"\",(AO15/$AZ15)*$W15)","v":""},"","","","","","","","","",{"$f":"IF(AY15=\"\",\"\",(AY15/$AZ15)*$W15)","v":""},{"$f":"IF(SUM(BB15:BV15)=W15,\"\",\"ERROR\")","v":""}]
[null,"PSAL01",null,null,"Pump Station","PSAL01","Alexandria Rd SPS",null,null,null,null,{"$f":"IF(H16=SewerTYPE1,VLOOKUP(J16,SewerUnitrates1,2,FALSE),IF(H16=SEWERTYPE2,VLOOKUP((J16&\"_\"&K16),Sewerrates2,2,FALSE),0))","v":0},206427.6177,null,{"$f":"IF(N16=\"\",1,VLOOKUP(N16,Sewersitecond,2,FALSE))","v":1},206427.6177,null,null,{"$f":"IF(Q16=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q16,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q16,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S16=\"\",0,S16*10000*R16)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P16+T16)*V16,0)","v":206427.6177},null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE16:AY16)","v":222697},null,"","",206427.6177,"","","","","","","","","","","","","","","","","","",""]
[null,"PSAN01",null,null,"Pump Station","PSAN01","Coles Rd SPS",null,null,null,null,0,1085830.4435999999,null,1,1085830.4435999999,null,null,{"$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$44,3,FALSE))),1)","v":1},1085830.4435999999,null,"y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE17:AY17)","v":52373},{"$f":"IF(AD17=\"\",\"\",(AD17/#REF!)*$W17)","v":""},{"$f":"IF(AE17=\"\",\"\",(AE17/$AZ17)*$W17)","v":""},{"$f":"IF(AF17=\"\",\"\",(AF17/$AZ17)*$W17)","v":1085830.4435999999},{"$f":"IF(AG17=\"\",\"\",(AG17/$AZ17)*$W17)","v":""},{"$f":"IF(AH17=\"\",\"\",(AH17/$AZ17)*$W17)","v":""},{"$f":"IF(AI17=\"\",\"\",(AI17/$AZ17)*$W17)","v":""},{"$f":"IF(AJ17=\"\",\"\",(AJ17/#REF!)*$W17)","v":""},{"$f":"IF(AK17=\"\",\"\",(AK17/#REF!)*$W17)","v":""},{"$f":"IF(AL17=\"\",\"\",(AL17/#REF!)*$W17)","v":""},{"$f":"IF(AM17=\"\",\"\",(AM17/#REF!)*$W17)","v":""},{"$f":"IF(AN17=\"\",\"\",(AN17/#REF!)*$W17)","v":""},{"$f":"IF(AO17=\"\",\"\",(AO17/#REF!)*$W17)","v":""},{"$f":"IF(AP17=\"\",\"\",(AP17/#REF!)*$W17)","v":""},{"$f":"IF(AQ17=\"\",\"\",(AQ17/#REF!)*$W17)","v":""},{"$f":"IF(AR17=\"\",\"\",(AR17/#REF!)*$W17)","v":""},{"$f":"IF(AS17=\"\",\"\",(AS17/#REF!)*$W17)","v":""},{"$f":"IF(AT17=\"\",\"\",(AT17/#REF!)*$W17)","v":""},{"$f":"IF(AU17=\"\",\"\",(AU17/#REF!)*$W17)","v":""},{"$f":"IF(AV17=\"\",\"\",(AV17/#REF!)*$W17)","v":""},{"$f":"IF(AW17=\"\",\"\",(AW17/#REF!)*$W17)","v":""},{"$f":"IF(AX17=\"\",\"\",(AX17/#REF!)*$W17)","v":""},{"$f":"IF(AY17=\"\",\"\",(AY17/#REF!)*$W17)","v":""},""]
[null,"PSAN01A",null,null,"Pump Station","PSAN01A","Geoffrey Nolan Dr SPS",null,null,null,null,0,279090.55170000001,null,1,279090.55170000001,null,null,{"$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$44,3,FALSE))),1)","v":1},279090.55170000001,null,"y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD18=\"\",\"\",(AD18/#REF!)*$W18)","v":""},"",279090.55170000001,"","","",{"$f":"IF(AJ18=\"\",\"\",(AJ18/#REF!)*$W18)","v":""},{"$f":"IF(AK18=\"\",\"\",(AK18/#REF!)*$W18)","v":""},{"$f":"IF(AL18=\"\",\"\",(AL18/#REF!)*$W18)","v":""},{"$f":"IF(AM18=\"\",\"\",(AM18/#REF!)*$W18)","v":""},{"$f":"IF(AN18=\"\",\"\",(AN18/#REF!)*$W18)","v":""},{"$f":"IF(AO18=\"\",\"\",(AO18/#REF!)*$W18)","v":""},{"$f":"IF(AP18=\"\",\"\",(AP18/#REF!)*$W18)","v":""},{"$f":"IF(AQ18=\"\",\"\",(AQ18/#REF!)*$W18)","v":""},{"$f":"IF(AR18=\"\",\"\",(AR18/#REF!)*$W18)","v":""},{"$f":"IF(AS18=\"\",\"\",(AS18/#REF!)*$W18)","v":""},{"$f":"IF(AT18=\"\",\"\",(AT18/#REF!)*$W18)","v":""},{"$f":"IF(AU18=\"\",\"\",(AU18/#REF!)*$W18)","v":""},{"$f":"IF(AV18=\"\",\"\",(AV18/#REF!)*$W18)","v":""},{"$f":"IF(AW18=\"\",\"\",(AW18/#REF!)*$W18)","v":""},{"$f":"IF(AX18=\"\",\"\",(AX18/#REF!)*$W18)","v":""},{"$f":"IF(AY18=\"\",\"\",(AY18/#REF!)*$W18)","v":""},""]
[null,"PSAN02",null,null,"Pump Station","PSAN02","McMahon St SPS",null,null,null,null,0,280772.4388,null,1,280772.4388,null,null,{"$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$44,3,FALSE))),1)","v":1},280772.4388,null,"y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD19=\"\",\"\",(AD19/#REF!)*$W19)","v":""},"",280772.4388,"","","",{"$f":"IF(AJ19=\"\",\"\",(AJ19/#REF!)*$W19)","v":""},{"$f":"IF(AK19=\"\",\"\",(AK19/#REF!)*$W19)","v":""},{"$f":"IF(AL19=\"\",\"\",(AL19/#REF!)*$W19)","v":""},{"$f":"IF(AM19=\"\",\"\",(AM19/#REF!)*$W19)","v":""},{"$f":"IF(AN19=\"\",\"\",(AN19/#REF!)*$W19)","v":""},{"$f":"IF(AO19=\"\",\"\",(AO19/#REF!)*$W19)","v":""},{"$f":"IF(AP19=\"\",\"\",(AP19/#REF!)*$W19)","v":""},{"$f":"IF(AQ19=\"\",\"\",(AQ19/#REF!)*$W19)","v":""},{"$f":"IF(AR19=\"\",\"\",(AR19/#REF!)*$W19)","v":""},{"$f":"IF(AS19=\"\",\"\",(AS19/#REF!)*$W19)","v":""},{"$f":"IF(AT19=\"\",\"\",(AT19/#REF!)*$W19)","v":""},{"$f":"IF(AU19=\"\",\"\",(AU19/#REF!)*$W19)","v":""},{"$f":"IF(AV19=\"\",\"\",(AV19/#REF!)*$W19)","v":""},{"$f":"IF(AW19=\"\",\"\",(AW19/#REF!)*$W19)","v":""},{"$f":"IF(AX19=\"\",\"\",(AX19/#REF!)*$W19)","v":""},{"$f":"IF(AY19=\"\",\"\",(AY19/#REF!)*$W19)","v":""},""]
[null,"PSAN03",null,null,"Pump Station","PSAN03","Bedford Rd No 1 SPS",null,null,null,null,0,227661.72589999999,null,1,227661.72589999999,null,null,{"$f":"IF(Q20=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q20,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q20,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},227661.72589999999,null,"y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD20=\"\",\"\",(AD20/#REF!)*$W20)","v":""},"",227661.72589999999,"","","",{"$f":"IF(AJ20=\"\",\"\",(AJ20/#REF!)*$W20)","v":""},{"$f":"IF(AK20=\"\",\"\",(AK20/#REF!)*$W20)","v":""},{"$f":"IF(AL20=\"\",\"\",(AL20/#REF!)*$W20)","v":""},{"$f":"IF(AM20=\"\",\"\",(AM20/#REF!)*$W20)","v":""},{"$f":"IF(AN20=\"\",\"\",(AN20/#REF!)*$W20)","v":""},{"$f":"IF(AO20=\"\",\"\",(AO20/#REF!)*$W20)","v":""},{"$f":"IF(AP20=\"\",\"\",(AP20/#REF!)*$W20)","v":""},{"$f":"IF(AQ20=\"\",\"\",(AQ20/#REF!)*$W20)","v":""},{"$f":"IF(AR20=\"\",\"\",(AR20/#REF!)*$W20)","v":""},{"$f":"IF(AS20=\"\",\"\",(AS20/#REF!)*$W20)","v":""},{"$f":"IF(AT20=\"\",\"\",(AT20/#REF!)*$W20)","v":""},{"$f":"IF(AU20=\"\",\"\",(AU20/#REF!)*$W20)","v":""},{"$f":"IF(AV20=\"\",\"\",(AV20/#REF!)*$W20)","v":""},{"$f":"IF(AW20=\"\",\"\",(AW20/#REF!)*$W20)","v":""},{"$f":"IF(AX20=\"\",\"\",(AX20/#REF!)*$W20)","v":""},{"$f":"IF(AY20=\"\",\"\",(AY20/#REF!)*$W20)","v":""},""]
[null,"PSAN04",null,null,"Pump Station","PSAN04","Maguire St SPS",null,null,null,null,0,297553.41250000003,null,1,297553.41250000003,null,null,{"$f":"IF(Q21=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q21,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q21,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},297553.41250000003,null,"y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD21=\"\",\"\",(AD21/#REF!)*$W21)","v":""},"",297553.41250000003,"","","",{"$f":"IF(AJ21=\"\",\"\",(AJ21/#REF!)*$W21)","v":""},{"$f":"IF(AK21=\"\",\"\",(AK21/#REF!)*$W21)","v":""},{"$f":"IF(AL21=\"\",\"\",(AL21/#REF!)*$W21)","v":""},{"$f":"IF(AM21=\"\",\"\",(AM21/#REF!)*$W21)","v":""},{"$f":"IF(AN21=\"\",\"\",(AN21/#REF!)*$W21)","v":""},{"$f":"IF(AO21=\"\",\"\",(AO21/#REF!)*$W21)","v":""},{"$f":"IF(AP21=\"\",\"\",(AP21/#REF!)*$W21)","v":""},{"$f":"IF(AQ21=\"\",\"\",(AQ21/#REF!)*$W21)","v":""},{"$f":"IF(AR21=\"\",\"\",(AR21/#REF!)*$W21)","v":""},{"$f":"IF(AS21=\"\",\"\",(AS21/#REF!)*$W21)","v":""},{"$f":"IF(AT21=\"\",\"\",(AT21/#REF!)*$W21)","v":""},{"$f":"IF(AU21=\"\",\"\",(AU21/#REF!)*$W21)","v":""},{"$f":"IF(AV21=\"\",\"\",(AV21/#REF!)*$W21)","v":""},{"$f":"IF(AW21=\"\",\"\",(AW21/#REF!)*$W21)","v":""},{"$f":"IF(AX21=\"\",\"\",(AX21/#REF!)*$W21)","v":""},{"$f":"IF(AY21=\"\",\"\",(AY21/#REF!)*$W21)","v":""},""]
[null,"PSAN05",null,null,"Pump Station","PSAN05","Oak St SPS",null,null,null,null,0,426623.15380000003,null,1,426623.15380000003,null,null,{"$f":"IF(Q22=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q22,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q22,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},426623.15380000003,null,"y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD22=\"\",\"\",(AD22/#REF!)*$W22)","v":""},"",426623.15380000003,"","","",{"$f":"IF(AJ22=\"\",\"\",(AJ22/#REF!)*$W22)","v":""},{"$f":"IF(AK22=\"\",\"\",(AK22/#REF!)*$W22)","v":""},{"$f":"IF(AL22=\"\",\"\",(AL22/#REF!)*$W22)","v":""},{"$f":"IF(AM22=\"\",\"\",(AM22/#REF!)*$W22)","v":""},{"$f":"IF(AN22=\"\",\"\",(AN22/#REF!)*$W22)","v":""},{"$f":"IF(AO22=\"\",\"\",(AO22/#REF!)*$W22)","v":""},{"$f":"IF(AP22=\"\",\"\",(AP22/#REF!)*$W22)","v":""},{"$f":"IF(AQ22=\"\",\"\",(AQ22/#REF!)*$W22)","v":""},{"$f":"IF(AR22=\"\",\"\",(AR22/#REF!)*$W22)","v":""},{"$f":"IF(AS22=\"\",\"\",(AS22/#REF!)*$W22)","v":""},{"$f":"IF(AT22=\"\",\"\",(AT22/#REF!)*$W22)","v":""},{"$f":"IF(AU22=\"\",\"\",(AU22/#REF!)*$W22)","v":""},{"$f":"IF(AV22=\"\",\"\",(AV22/#REF!)*$W22)","v":""},{"$f":"IF(AW22=\"\",\"\",(AW22/#REF!)*$W22)","v":""},{"$f":"IF(AX22=\"\",\"\",(AX22/#REF!)*$W22)","v":""},{"$f":"IF(AY22=\"\",\"\",(AY22/#REF!)*$W22)","v":""},""]
[null,"PSAN06",null,null,"Pump Station","PSAN06","Tramontana St SPS",null,null,null,null,0,318689.68259999994,null,1,318689.68259999994,null,null,{"$f":"IF(Q23=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q23,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q23,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},318689.68259999994,null,"y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD23=\"\",\"\",(AD23/#REF!)*$W23)","v":""},"",318689.68259999994,"","","",{"$f":"IF(AJ23=\"\",\"\",(AJ23/#REF!)*$W23)","v":""},{"$f":"IF(AK23=\"\",\"\",(AK23/#REF!)*$W23)","v":""},{"$f":"IF(AL23=\"\",\"\",(AL23/#REF!)*$W23)","v":""},{"$f":"IF(AM23=\"\",\"\",(AM23/#REF!)*$W23)","v":""},{"$f":"IF(AN23=\"\",\"\",(AN23/#REF!)*$W23)","v":""},{"$f":"IF(AO23=\"\",\"\",(AO23/#REF!)*$W23)","v":""},{"$f":"IF(AP23=\"\",\"\",(AP23/#REF!)*$W23)","v":""},{"$f":"IF(AQ23=\"\",\"\",(AQ23/#REF!)*$W23)","v":""},{"$f":"IF(AR23=\"\",\"\",(AR23/#REF!)*$W23)","v":""},{"$f":"IF(AS23=\"\",\"\",(AS23/#REF!)*$W23)","v":""},{"$f":"IF(AT23=\"\",\"\",(AT23/#REF!)*$W23)","v":""},{"$f":"IF(AU23=\"\",\"\",(AU23/#REF!)*$W23)","v":""},{"$f":"IF(AV23=\"\",\"\",(AV23/#REF!)*$W23)","v":""},{"$f":"IF(AW23=\"\",\"\",(AW23/#REF!)*$W23)","v":""},{"$f":"IF(AX23=\"\",\"\",(AX23/#REF!)*$W23)","v":""},{"$f":"IF(AY23=\"\",\"\",(AY23/#REF!)*$W23)","v":""},""]
[null,"PSAN07",null,null,"Pump Station","PSAN07","Wattle St SPS",null,null,null,null,0,543390.27699999989,null,1,543390.27699999989,null,null,{"$f":"IF(Q24=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q24,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q24,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},543390.27699999989,null,"y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD24=\"\",\"\",(AD24/#REF!)*$W24)","v":""},"",543390.27699999989,"","","",{"$f":"IF(AJ24=\"\",\"\",(AJ24/#REF!)*$W24)","v":""},{"$f":"IF(AK24=\"\",\"\",(AK24/#REF!)*$W24)","v":""},{"$f":"IF(AL24=\"\",\"\",(AL24/#REF!)*$W24)","v":""},{"$f":"IF(AM24=\"\",\"\",(AM24/#REF!)*$W24)","v":""},{"$f":"IF(AN24=\"\",\"\",(AN24/#REF!)*$W24)","v":""},{"$f":"IF(AO24=\"\",\"\",(AO24/#REF!)*$W24)","v":""},{"$f":"IF(AP24=\"\",\"\",(AP24/#REF!)*$W24)","v":""},{"$f":"IF(AQ24=\"\",\"\",(AQ24/#REF!)*$W24)","v":""},{"$f":"IF(AR24=\"\",\"\",(AR24/#REF!)*$W24)","v":""},{"$f":"IF(AS24=\"\",\"\",(AS24/#REF!)*$W24)","v":""},{"$f":"IF(AT24=\"\",\"\",(AT24/#REF!)*$W24)","v":""},{"$f":"IF(AU24=\"\",\"\",(AU24/#REF!)*$W24)","v":""},{"$f":"IF(AV24=\"\",\"\",(AV24/#REF!)*$W24)","v":""},{"$f":"IF(AW24=\"\",\"\",(AW24/#REF!)*$W24)","v":""},{"$f":"IF(AX24=\"\",\"\",(AX24/#REF!)*$W24)","v":""},{"$f":"IF(AY24=\"\",\"\",(AY24/#REF!)*$W24)","v":""},""]
[null,"PSAN08",null,null,"Pump Station","PSAN08","Tropical Ave SPS",null,null,null,null,0,366106.97979999997,null,1,366106.97979999997,null,null,{"$f":"IF(Q25=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q25,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q25,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},366106.97979999997,null,"y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD25=\"\",\"\",(AD25/#REF!)*$W25)","v":""},"",366106.97979999997,"","","",{"$f":"IF(AJ25=\"\",\"\",(AJ25/#REF!)*$W25)","v":""},{"$f":"IF(AK25=\"\",\"\",(AK25/#REF!)*$W25)","v":""},{"$f":"IF(AL25=\"\",\"\",(AL25/#REF!)*$W25)","v":""},{"$f":"IF(AM25=\"\",\"\",(AM25/#REF!)*$W25)","v":""},{"$f":"IF(AN25=\"\",\"\",(AN25/#REF!)*$W25)","v":""},{"$f":"IF(AO25=\"\",\"\",(AO25/#REF!)*$W25)","v":""},{"$f":"IF(AP25=\"\",\"\",(AP25/#REF!)*$W25)","v":""},{"$f":"IF(AQ25=\"\",\"\",(AQ25/#REF!)*$W25)","v":""},{"$f":"IF(AR25=\"\",\"\",(AR25/#REF!)*$W25)","v":""},{"$f":"IF(AS25=\"\",\"\",(AS25/#REF!)*$W25)","v":""},{"$f":"IF(AT25=\"\",\"\",(AT25/#REF!)*$W25)","v":""},{"$f":"IF(AU25=\"\",\"\",(AU25/#REF!)*$W25)","v":""},{"$f":"IF(AV25=\"\",\"\",(AV25/#REF!)*$W25)","v":""},{"$f":"IF(AW25=\"\",\"\",(AW25/#REF!)*$W25)","v":""},{"$f":"IF(AX25=\"\",\"\",(AX25/#REF!)*$W25)","v":""},{"$f":"IF(AY25=\"\",\"\",(AY25/#REF!)*$W25)","v":""},""]
[null,"PSAN09",null,null,"Pump Station","PSAN09","Hargreaves St SPS",null,null,null,null,0,254065.38570000004,null,1,254065.38570000004,null,null,{"$f":"IF(Q26=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q26,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q26,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},254065.38570000004,null,"y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD26=\"\",\"\",(AD26/#REF!)*$W26)","v":""},"",254065.38570000004,"","","",{"$f":"IF(AJ26=\"\",\"\",(AJ26/#REF!)*$W26)","v":""},{"$f":"IF(AK26=\"\",\"\",(AK26/#REF!)*$W26)","v":""},{"$f":"IF(AL26=\"\",\"\",(AL26/#REF!)*$W26)","v":""},{"$f":"IF(AM26=\"\",\"\",(AM26/#REF!)*$W26)","v":""},{"$f":"IF(AN26=\"\",\"\",(AN26/#REF!)*$W26)","v":""},{"$f":"IF(AO26=\"\",\"\",(AO26/#REF!)*$W26)","v":""},{"$f":"IF(AP26=\"\",\"\",(AP26/#REF!)*$W26)","v":""},{"$f":"IF(AQ26=\"\",\"\",(AQ26/#REF!)*$W26)","v":""},{"$f":"IF(AR26=\"\",\"\",(AR26/#REF!)*$W26)","v":""},{"$f":"IF(AS26=\"\",\"\",(AS26/#REF!)*$W26)","v":""},{"$f":"IF(AT26=\"\",\"\",(AT26/#REF!)*$W26)","v":""},{"$f":"IF(AU26=\"\",\"\",(AU26/#REF!)*$W26)","v":""},{"$f":"IF(AV26=\"\",\"\",(AV26/#REF!)*$W26)","v":""},{"$f":"IF(AW26=\"\",\"\",(AW26/#REF!)*$W26)","v":""},{"$f":"IF(AX26=\"\",\"\",(AX26/#REF!)*$W26)","v":""},{"$f":"IF(AY26=\"\",\"\",(AY26/#REF!)*$W26)","v":""},""]
[null,"PSAN10",null,null,"Pump Station","PSAN10","Monique Crt SPS",null,null,null,null,0,518478.48879999999,null,1,518478.48879999999,null,null,{"$f":"IF(Q27=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q27,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q27,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},518478.48879999999,null,"y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD27=\"\",\"\",(AD27/#REF!)*$W27)","v":""},"",518478.48879999999,"","","",{"$f":"IF(AJ27=\"\",\"\",(AJ27/#REF!)*$W27)","v":""},{"$f":"IF(AK27=\"\",\"\",(AK27/#REF!)*$W27)","v":""},{"$f":"IF(AL27=\"\",\"\",(AL27/#REF!)*$W27)","v":""},{"$f":"IF(AM27=\"\",\"\",(AM27/#REF!)*$W27)","v":""},{"$f":"IF(AN27=\"\",\"\",(AN27/#REF!)*$W27)","v":""},{"$f":"IF(AO27=\"\",\"\",(AO27/#REF!)*$W27)","v":""},{"$f":"IF(AP27=\"\",\"\",(AP27/#REF!)*$W27)","v":""},{"$f":"IF(AQ27=\"\",\"\",(AQ27/#REF!)*$W27)","v":""},{"$f":"IF(AR27=\"\",\"\",(AR27/#REF!)*$W27)","v":""},{"$f":"IF(AS27=\"\",\"\",(AS27/#REF!)*$W27)","v":""},{"$f":"IF(AT27=\"\",\"\",(AT27/#REF!)*$W27)","v":""},{"$f":"IF(AU27=\"\",\"\",(AU27/#REF!)*$W27)","v":""},{"$f":"IF(AV27=\"\",\"\",(AV27/#REF!)*$W27)","v":""},{"$f":"IF(AW27=\"\",\"\",(AW27/#REF!)*$W27)","v":""},{"$f":"IF(AX27=\"\",\"\",(AX27/#REF!)*$W27)","v":""},{"$f":"IF(AY27=\"\",\"\",(AY27/#REF!)*$W27)","v":""},""]
[null,"PSAN11",null,null,"Pump Station","PSAN11","Carbeen St SPS",null,null,null,null,0,254776.91589999999,null,1,254776.91589999999,null,null,{"$f":"IF(Q28=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q28,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q28,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},254776.91589999999,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD28=\"\",\"\",(AD28/#REF!)*$W28)","v":""},"",254776.91589999999,"","","",{"$f":"IF(AJ28=\"\",\"\",(AJ28/#REF!)*$W28)","v":""},{"$f":"IF(AK28=\"\",\"\",(AK28/#REF!)*$W28)","v":""},{"$f":"IF(AL28=\"\",\"\",(AL28/#REF!)*$W28)","v":""},{"$f":"IF(AM28=\"\",\"\",(AM28/#REF!)*$W28)","v":""},{"$f":"IF(AN28=\"\",\"\",(AN28/#REF!)*$W28)","v":""},{"$f":"IF(AO28=\"\",\"\",(AO28/#REF!)*$W28)","v":""},{"$f":"IF(AP28=\"\",\"\",(AP28/#REF!)*$W28)","v":""},{"$f":"IF(AQ28=\"\",\"\",(AQ28/#REF!)*$W28)","v":""},{"$f":"IF(AR28=\"\",\"\",(AR28/#REF!)*$W28)","v":""},{"$f":"IF(AS28=\"\",\"\",(AS28/#REF!)*$W28)","v":""},{"$f":"IF(AT28=\"\",\"\",(AT28/#REF!)*$W28)","v":""},{"$f":"IF(AU28=\"\",\"\",(AU28/#REF!)*$W28)","v":""},{"$f":"IF(AV28=\"\",\"\",(AV28/#REF!)*$W28)","v":""},{"$f":"IF(AW28=\"\",\"\",(AW28/#REF!)*$W28)","v":""},{"$f":"IF(AX28=\"\",\"\",(AX28/#REF!)*$W28)","v":""},{"$f":"IF(AY28=\"\",\"\",(AY28/#REF!)*$W28)","v":""},""]
[null,"PSAN12",null,null,"Pump Station","PSAN12","Renae St SPS",null,null,null,null,0,230624.38200000001,null,1,230624.38200000001,null,null,{"$f":"IF(Q29=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q29,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q29,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},230624.38200000001,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD29=\"\",\"\",(AD29/#REF!)*$W29)","v":""},"",230624.38200000001,"","","",{"$f":"IF(AJ29=\"\",\"\",(AJ29/#REF!)*$W29)","v":""},{"$f":"IF(AK29=\"\",\"\",(AK29/#REF!)*$W29)","v":""},{"$f":"IF(AL29=\"\",\"\",(AL29/#REF!)*$W29)","v":""},{"$f":"IF(AM29=\"\",\"\",(AM29/#REF!)*$W29)","v":""},{"$f":"IF(AN29=\"\",\"\",(AN29/#REF!)*$W29)","v":""},{"$f":"IF(AO29=\"\",\"\",(AO29/#REF!)*$W29)","v":""},{"$f":"IF(AP29=\"\",\"\",(AP29/#REF!)*$W29)","v":""},{"$f":"IF(AQ29=\"\",\"\",(AQ29/#REF!)*$W29)","v":""},{"$f":"IF(AR29=\"\",\"\",(AR29/#REF!)*$W29)","v":""},{"$f":"IF(AS29=\"\",\"\",(AS29/#REF!)*$W29)","v":""},{"$f":"IF(AT29=\"\",\"\",(AT29/#REF!)*$W29)","v":""},{"$f":"IF(AU29=\"\",\"\",(AU29/#REF!)*$W29)","v":""},{"$f":"IF(AV29=\"\",\"\",(AV29/#REF!)*$W29)","v":""},{"$f":"IF(AW29=\"\",\"\",(AW29/#REF!)*$W29)","v":""},{"$f":"IF(AX29=\"\",\"\",(AX29/#REF!)*$W29)","v":""},{"$f":"IF(AY29=\"\",\"\",(AY29/#REF!)*$W29)","v":""},""]
[null,"PSAN13",null,null,"Pump Station","PSAN13","Apsley Way SPS",null,null,null,null,0,307533.01630000002,null,1,307533.01630000002,null,null,{"$f":"IF(Q30=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q30,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q30,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},307533.01630000002,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD30=\"\",\"\",(AD30/#REF!)*$W30)","v":""},"",307533.01630000002,"","","",{"$f":"IF(AJ30=\"\",\"\",(AJ30/#REF!)*$W30)","v":""},{"$f":"IF(AK30=\"\",\"\",(AK30/#REF!)*$W30)","v":""},{"$f":"IF(AL30=\"\",\"\",(AL30/#REF!)*$W30)","v":""},{"$f":"IF(AM30=\"\",\"\",(AM30/#REF!)*$W30)","v":""},{"$f":"IF(AN30=\"\",\"\",(AN30/#REF!)*$W30)","v":""},{"$f":"IF(AO30=\"\",\"\",(AO30/#REF!)*$W30)","v":""},{"$f":"IF(AP30=\"\",\"\",(AP30/#REF!)*$W30)","v":""},{"$f":"IF(AQ30=\"\",\"\",(AQ30/#REF!)*$W30)","v":""},{"$f":"IF(AR30=\"\",\"\",(AR30/#REF!)*$W30)","v":""},{"$f":"IF(AS30=\"\",\"\",(AS30/#REF!)*$W30)","v":""},{"$f":"IF(AT30=\"\",\"\",(AT30/#REF!)*$W30)","v":""},{"$f":"IF(AU30=\"\",\"\",(AU30/#REF!)*$W30)","v":""},{"$f":"IF(AV30=\"\",\"\",(AV30/#REF!)*$W30)","v":""},{"$f":"IF(AW30=\"\",\"\",(AW30/#REF!)*$W30)","v":""},{"$f":"IF(AX30=\"\",\"\",(AX30/#REF!)*$W30)","v":""},{"$f":"IF(AY30=\"\",\"\",(AY30/#REF!)*$W30)","v":""},""]
[null,"PSAN14",null,null,"Pump Station","PSAN14","Broomdykes Dr SPS",null,null,null,null,0,329096.54690000002,null,1,329096.54690000002,null,null,{"$f":"IF(Q31=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q31,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q31,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},329096.54690000002,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD31=\"\",\"\",(AD31/#REF!)*$W31)","v":""},"",329096.54690000002,"","","",{"$f":"IF(AJ31=\"\",\"\",(AJ31/#REF!)*$W31)","v":""},{"$f":"IF(AK31=\"\",\"\",(AK31/#REF!)*$W31)","v":""},{"$f":"IF(AL31=\"\",\"\",(AL31/#REF!)*$W31)","v":""},{"$f":"IF(AM31=\"\",\"\",(AM31/#REF!)*$W31)","v":""},{"$f":"IF(AN31=\"\",\"\",(AN31/#REF!)*$W31)","v":""},{"$f":"IF(AO31=\"\",\"\",(AO31/#REF!)*$W31)","v":""},{"$f":"IF(AP31=\"\",\"\",(AP31/#REF!)*$W31)","v":""},{"$f":"IF(AQ31=\"\",\"\",(AQ31/#REF!)*$W31)","v":""},{"$f":"IF(AR31=\"\",\"\",(AR31/#REF!)*$W31)","v":""},{"$f":"IF(AS31=\"\",\"\",(AS31/#REF!)*$W31)","v":""},{"$f":"IF(AT31=\"\",\"\",(AT31/#REF!)*$W31)","v":""},{"$f":"IF(AU31=\"\",\"\",(AU31/#REF!)*$W31)","v":""},{"$f":"IF(AV31=\"\",\"\",(AV31/#REF!)*$W31)","v":""},{"$f":"IF(AW31=\"\",\"\",(AW31/#REF!)*$W31)","v":""},{"$f":"IF(AX31=\"\",\"\",(AX31/#REF!)*$W31)","v":""},{"$f":"IF(AY31=\"\",\"\",(AY31/#REF!)*$W31)","v":""},""]
[null,"PSAN15",null,null,"Pump Station","PSAN15","Bedford Rd No 2 SPS",null,null,null,null,0,333493.27200000006,null,1,333493.27200000006,null,null,{"$f":"IF(Q32=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q32,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q32,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},333493.27200000006,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD32=\"\",\"\",(AD32/#REF!)*$W32)","v":""},"",333493.27200000006,"","","",{"$f":"IF(AJ32=\"\",\"\",(AJ32/#REF!)*$W32)","v":""},{"$f":"IF(AK32=\"\",\"\",(AK32/#REF!)*$W32)","v":""},{"$f":"IF(AL32=\"\",\"\",(AL32/#REF!)*$W32)","v":""},{"$f":"IF(AM32=\"\",\"\",(AM32/#REF!)*$W32)","v":""},{"$f":"IF(AN32=\"\",\"\",(AN32/#REF!)*$W32)","v":""},{"$f":"IF(AO32=\"\",\"\",(AO32/#REF!)*$W32)","v":""},{"$f":"IF(AP32=\"\",\"\",(AP32/#REF!)*$W32)","v":""},{"$f":"IF(AQ32=\"\",\"\",(AQ32/#REF!)*$W32)","v":""},{"$f":"IF(AR32=\"\",\"\",(AR32/#REF!)*$W32)","v":""},{"$f":"IF(AS32=\"\",\"\",(AS32/#REF!)*$W32)","v":""},{"$f":"IF(AT32=\"\",\"\",(AT32/#REF!)*$W32)","v":""},{"$f":"IF(AU32=\"\",\"\",(AU32/#REF!)*$W32)","v":""},{"$f":"IF(AV32=\"\",\"\",(AV32/#REF!)*$W32)","v":""},{"$f":"IF(AW32=\"\",\"\",(AW32/#REF!)*$W32)","v":""},{"$f":"IF(AX32=\"\",\"\",(AX32/#REF!)*$W32)","v":""},{"$f":"IF(AY32=\"\",\"\",(AY32/#REF!)*$W32)","v":""},""]
[null,"PSAN16",null,null,"Pump Station","PSAN16","Galasheils St SPS",null,null,null,null,0,304329.01969999995,null,1,304329.01969999995,null,null,{"$f":"IF(Q33=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q33,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q33,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},304329.01969999995,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD33=\"\",\"\",(AD33/#REF!)*$W33)","v":""},"",304329.01969999995,"","","",{"$f":"IF(AJ33=\"\",\"\",(AJ33/#REF!)*$W33)","v":""},{"$f":"IF(AK33=\"\",\"\",(AK33/#REF!)*$W33)","v":""},{"$f":"IF(AL33=\"\",\"\",(AL33/#REF!)*$W33)","v":""},{"$f":"IF(AM33=\"\",\"\",(AM33/#REF!)*$W33)","v":""},{"$f":"IF(AN33=\"\",\"\",(AN33/#REF!)*$W33)","v":""},{"$f":"IF(AO33=\"\",\"\",(AO33/#REF!)*$W33)","v":""},{"$f":"IF(AP33=\"\",\"\",(AP33/#REF!)*$W33)","v":""},{"$f":"IF(AQ33=\"\",\"\",(AQ33/#REF!)*$W33)","v":""},{"$f":"IF(AR33=\"\",\"\",(AR33/#REF!)*$W33)","v":""},{"$f":"IF(AS33=\"\",\"\",(AS33/#REF!)*$W33)","v":""},{"$f":"IF(AT33=\"\",\"\",(AT33/#REF!)*$W33)","v":""},{"$f":"IF(AU33=\"\",\"\",(AU33/#REF!)*$W33)","v":""},{"$f":"IF(AV33=\"\",\"\",(AV33/#REF!)*$W33)","v":""},{"$f":"IF(AW33=\"\",\"\",(AW33/#REF!)*$W33)","v":""},{"$f":"IF(AX33=\"\",\"\",(AX33/#REF!)*$W33)","v":""},{"$f":"IF(AY33=\"\",\"\",(AY33/#REF!)*$W33)","v":""},""]
[null,"PSAN17",null,null,"Pump Station","PSAN17","Ben Nevis St SPS",null,null,null,null,0,283206.31810000003,null,1,283206.31810000003,null,null,{"$f":"IF(Q34=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q34,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q34,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},283206.31810000003,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD34=\"\",\"\",(AD34/#REF!)*$W34)","v":""},"",283206.31810000003,"","","",{"$f":"IF(AJ34=\"\",\"\",(AJ34/#REF!)*$W34)","v":""},{"$f":"IF(AK34=\"\",\"\",(AK34/#REF!)*$W34)","v":""},{"$f":"IF(AL34=\"\",\"\",(AL34/#REF!)*$W34)","v":""},{"$f":"IF(AM34=\"\",\"\",(AM34/#REF!)*$W34)","v":""},{"$f":"IF(AN34=\"\",\"\",(AN34/#REF!)*$W34)","v":""},{"$f":"IF(AO34=\"\",\"\",(AO34/#REF!)*$W34)","v":""},{"$f":"IF(AP34=\"\",\"\",(AP34/#REF!)*$W34)","v":""},{"$f":"IF(AQ34=\"\",\"\",(AQ34/#REF!)*$W34)","v":""},{"$f":"IF(AR34=\"\",\"\",(AR34/#REF!)*$W34)","v":""},{"$f":"IF(AS34=\"\",\"\",(AS34/#REF!)*$W34)","v":""},{"$f":"IF(AT34=\"\",\"\",(AT34/#REF!)*$W34)","v":""},{"$f":"IF(AU34=\"\",\"\",(AU34/#REF!)*$W34)","v":""},{"$f":"IF(AV34=\"\",\"\",(AV34/#REF!)*$W34)","v":""},{"$f":"IF(AW34=\"\",\"\",(AW34/#REF!)*$W34)","v":""},{"$f":"IF(AX34=\"\",\"\",(AX34/#REF!)*$W34)","v":""},{"$f":"IF(AY34=\"\",\"\",(AY34/#REF!)*$W34)","v":""},""]
[null,"PSAN18",null,null,"Pump Station","PSAN18","Blaxland Cls SPS",null,null,null,null,0,299569.83669999999,null,1,299569.83669999999,null,null,{"$f":"IF(Q35=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q35,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q35,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},299569.83669999999,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD35=\"\",\"\",(AD35/#REF!)*$W35)","v":""},"",299569.83669999999,"","","",{"$f":"IF(AJ35=\"\",\"\",(AJ35/#REF!)*$W35)","v":""},{"$f":"IF(AK35=\"\",\"\",(AK35/#REF!)*$W35)","v":""},{"$f":"IF(AL35=\"\",\"\",(AL35/#REF!)*$W35)","v":""},{"$f":"IF(AM35=\"\",\"\",(AM35/#REF!)*$W35)","v":""},{"$f":"IF(AN35=\"\",\"\",(AN35/#REF!)*$W35)","v":""},{"$f":"IF(AO35=\"\",\"\",(AO35/#REF!)*$W35)","v":""},{"$f":"IF(AP35=\"\",\"\",(AP35/#REF!)*$W35)","v":""},{"$f":"IF(AQ35=\"\",\"\",(AQ35/#REF!)*$W35)","v":""},{"$f":"IF(AR35=\"\",\"\",(AR35/#REF!)*$W35)","v":""},{"$f":"IF(AS35=\"\",\"\",(AS35/#REF!)*$W35)","v":""},{"$f":"IF(AT35=\"\",\"\",(AT35/#REF!)*$W35)","v":""},{"$f":"IF(AU35=\"\",\"\",(AU35/#REF!)*$W35)","v":""},{"$f":"IF(AV35=\"\",\"\",(AV35/#REF!)*$W35)","v":""},{"$f":"IF(AW35=\"\",\"\",(AW35/#REF!)*$W35)","v":""},{"$f":"IF(AX35=\"\",\"\",(AX35/#REF!)*$W35)","v":""},{"$f":"IF(AY35=\"\",\"\",(AY35/#REF!)*$W35)","v":""},""]
[null,"PSBC01",null,null,"Pump Station","PSBC01","Temples Ln No 1 SPS",null,null,null,null,0,642978.04920000012,null,1,642978.04920000012,null,null,{"$f":"IF(Q36=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q36,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q36,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},642978.04920000012,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD36=\"\",\"\",(AD36/#REF!)*$W36)","v":""},"","",642978.04920000012,"","",{"$f":"IF(AJ36=\"\",\"\",(AJ36/#REF!)*$W36)","v":""},{"$f":"IF(AK36=\"\",\"\",(AK36/#REF!)*$W36)","v":""},{"$f":"IF(AL36=\"\",\"\",(AL36/#REF!)*$W36)","v":""},{"$f":"IF(AM36=\"\",\"\",(AM36/#REF!)*$W36)","v":""},{"$f":"IF(AN36=\"\",\"\",(AN36/#REF!)*$W36)","v":""},{"$f":"IF(AO36=\"\",\"\",(AO36/#REF!)*$W36)","v":""},{"$f":"IF(AP36=\"\",\"\",(AP36/#REF!)*$W36)","v":""},{"$f":"IF(AQ36=\"\",\"\",(AQ36/#REF!)*$W36)","v":""},{"$f":"IF(AR36=\"\",\"\",(AR36/#REF!)*$W36)","v":""},{"$f":"IF(AS36=\"\",\"\",(AS36/#REF!)*$W36)","v":""},{"$f":"IF(AT36=\"\",\"\",(AT36/#REF!)*$W36)","v":""},{"$f":"IF(AU36=\"\",\"\",(AU36/#REF!)*$W36)","v":""},{"$f":"IF(AV36=\"\",\"\",(AV36/#REF!)*$W36)","v":""},{"$f":"IF(AW36=\"\",\"\",(AW36/#REF!)*$W36)","v":""},{"$f":"IF(AX36=\"\",\"\",(AX36/#REF!)*$W36)","v":""},{"$f":"IF(AY36=\"\",\"\",(AY36/#REF!)*$W36)","v":""},""]
[null,"PSBC02",null,null,"Pump Station","PSBC02","Main St SPS",null,null,null,null,0,254912.13299999997,null,1,254912.13299999997,null,null,{"$f":"IF(Q37=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q37,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q37,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},254912.13299999997,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD37=\"\",\"\",(AD37/#REF!)*$W37)","v":""},"","",254912.13299999997,"","",{"$f":"IF(AJ37=\"\",\"\",(AJ37/#REF!)*$W37)","v":""},{"$f":"IF(AK37=\"\",\"\",(AK37/#REF!)*$W37)","v":""},{"$f":"IF(AL37=\"\",\"\",(AL37/#REF!)*$W37)","v":""},{"$f":"IF(AM37=\"\",\"\",(AM37/#REF!)*$W37)","v":""},{"$f":"IF(AN37=\"\",\"\",(AN37/#REF!)*$W37)","v":""},{"$f":"IF(AO37=\"\",\"\",(AO37/#REF!)*$W37)","v":""},{"$f":"IF(AP37=\"\",\"\",(AP37/#REF!)*$W37)","v":""},{"$f":"IF(AQ37=\"\",\"\",(AQ37/#REF!)*$W37)","v":""},{"$f":"IF(AR37=\"\",\"\",(AR37/#REF!)*$W37)","v":""},{"$f":"IF(AS37=\"\",\"\",(AS37/#REF!)*$W37)","v":""},{"$f":"IF(AT37=\"\",\"\",(AT37/#REF!)*$W37)","v":""},{"$f":"IF(AU37=\"\",\"\",(AU37/#REF!)*$W37)","v":""},{"$f":"IF(AV37=\"\",\"\",(AV37/#REF!)*$W37)","v":""},{"$f":"IF(AW37=\"\",\"\",(AW37/#REF!)*$W37)","v":""},{"$f":"IF(AX37=\"\",\"\",(AX37/#REF!)*$W37)","v":""},{"$f":"IF(AY37=\"\",\"\",(AY37/#REF!)*$W37)","v":""},""]
[null,"PSBC04",null,null,"Pump Station","PSBC04","Dewars Rd SPS",null,null,null,null,0,294847.52710000001,null,1,294847.52710000001,null,null,{"$f":"IF(Q38=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q38,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q38,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},294847.52710000001,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD38=\"\",\"\",(AD38/#REF!)*$W38)","v":""},"","",294847.52710000001,"","",{"$f":"IF(AJ38=\"\",\"\",(AJ38/#REF!)*$W38)","v":""},{"$f":"IF(AK38=\"\",\"\",(AK38/#REF!)*$W38)","v":""},{"$f":"IF(AL38=\"\",\"\",(AL38/#REF!)*$W38)","v":""},{"$f":"IF(AM38=\"\",\"\",(AM38/#REF!)*$W38)","v":""},{"$f":"IF(AN38=\"\",\"\",(AN38/#REF!)*$W38)","v":""},{"$f":"IF(AO38=\"\",\"\",(AO38/#REF!)*$W38)","v":""},{"$f":"IF(AP38=\"\",\"\",(AP38/#REF!)*$W38)","v":""},{"$f":"IF(AQ38=\"\",\"\",(AQ38/#REF!)*$W38)","v":""},{"$f":"IF(AR38=\"\",\"\",(AR38/#REF!)*$W38)","v":""},{"$f":"IF(AS38=\"\",\"\",(AS38/#REF!)*$W38)","v":""},{"$f":"IF(AT38=\"\",\"\",(AT38/#REF!)*$W38)","v":""},{"$f":"IF(AU38=\"\",\"\",(AU38/#REF!)*$W38)","v":""},{"$f":"IF(AV38=\"\",\"\",(AV38/#REF!)*$W38)","v":""},{"$f":"IF(AW38=\"\",\"\",(AW38/#REF!)*$W38)","v":""},{"$f":"IF(AX38=\"\",\"\",(AX38/#REF!)*$W38)","v":""},{"$f":"IF(AY38=\"\",\"\",(AY38/#REF!)*$W38)","v":""},""]
[null,"PSBC05",null,null,"Pump Station","PSBC05","Pattinsons Ln SPS",null,null,null,null,0,246042.91339999999,null,1,246042.91339999999,null,null,{"$f":"IF(Q39=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q39,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q39,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},246042.91339999999,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD39=\"\",\"\",(AD39/#REF!)*$W39)","v":""},"","",246042.91339999999,"","",{"$f":"IF(AJ39=\"\",\"\",(AJ39/#REF!)*$W39)","v":""},{"$f":"IF(AK39=\"\",\"\",(AK39/#REF!)*$W39)","v":""},{"$f":"IF(AL39=\"\",\"\",(AL39/#REF!)*$W39)","v":""},{"$f":"IF(AM39=\"\",\"\",(AM39/#REF!)*$W39)","v":""},{"$f":"IF(AN39=\"\",\"\",(AN39/#REF!)*$W39)","v":""},{"$f":"IF(AO39=\"\",\"\",(AO39/#REF!)*$W39)","v":""},{"$f":"IF(AP39=\"\",\"\",(AP39/#REF!)*$W39)","v":""},{"$f":"IF(AQ39=\"\",\"\",(AQ39/#REF!)*$W39)","v":""},{"$f":"IF(AR39=\"\",\"\",(AR39/#REF!)*$W39)","v":""},{"$f":"IF(AS39=\"\",\"\",(AS39/#REF!)*$W39)","v":""},{"$f":"IF(AT39=\"\",\"\",(AT39/#REF!)*$W39)","v":""},{"$f":"IF(AU39=\"\",\"\",(AU39/#REF!)*$W39)","v":""},{"$f":"IF(AV39=\"\",\"\",(AV39/#REF!)*$W39)","v":""},{"$f":"IF(AW39=\"\",\"\",(AW39/#REF!)*$W39)","v":""},{"$f":"IF(AX39=\"\",\"\",(AX39/#REF!)*$W39)","v":""},{"$f":"IF(AY39=\"\",\"\",(AY39/#REF!)*$W39)","v":""},""]
[null,"PSBC06",null,null,"Pump Station","PSBC06","Tass St SPS",null,null,null,null,0,257025.47510000001,null,1,257025.47510000001,null,null,{"$f":"IF(Q40=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q40,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q40,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},257025.47510000001,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD40=\"\",\"\",(AD40/#REF!)*$W40)","v":""},"","",257025.47510000001,"","",{"$f":"IF(AJ40=\"\",\"\",(AJ40/#REF!)*$W40)","v":""},{"$f":"IF(AK40=\"\",\"\",(AK40/#REF!)*$W40)","v":""},{"$f":"IF(AL40=\"\",\"\",(AL40/#REF!)*$W40)","v":""},{"$f":"IF(AM40=\"\",\"\",(AM40/#REF!)*$W40)","v":""},{"$f":"IF(AN40=\"\",\"\",(AN40/#REF!)*$W40)","v":""},{"$f":"IF(AO40=\"\",\"\",(AO40/#REF!)*$W40)","v":""},{"$f":"IF(AP40=\"\",\"\",(AP40/#REF!)*$W40)","v":""},{"$f":"IF(AQ40=\"\",\"\",(AQ40/#REF!)*$W40)","v":""},{"$f":"IF(AR40=\"\",\"\",(AR40/#REF!)*$W40)","v":""},{"$f":"IF(AS40=\"\",\"\",(AS40/#REF!)*$W40)","v":""},{"$f":"IF(AT40=\"\",\"\",(AT40/#REF!)*$W40)","v":""},{"$f":"IF(AU40=\"\",\"\",(AU40/#REF!)*$W40)","v":""},{"$f":"IF(AV40=\"\",\"\",(AV40/#REF!)*$W40)","v":""},{"$f":"IF(AW40=\"\",\"\",(AW40/#REF!)*$W40)","v":""},{"$f":"IF(AX40=\"\",\"\",(AX40/#REF!)*$W40)","v":""},{"$f":"IF(AY40=\"\",\"\",(AY40/#REF!)*$W40)","v":""},""]
[null,"PSBC08",null,null,"Pump Station","PSBC08","Temples Ln No 2 SPS",null,null,null,null,0,522647.10800000001,null,1,522647.10800000001,null,null,{"$f":"IF(Q41=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q41,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q41,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},522647.10800000001,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD41=\"\",\"\",(AD41/#REF!)*$W41)","v":""},"","",522647.10800000001,"","",{"$f":"IF(AJ41=\"\",\"\",(AJ41/#REF!)*$W41)","v":""},{"$f":"IF(AK41=\"\",\"\",(AK41/#REF!)*$W41)","v":""},{"$f":"IF(AL41=\"\",\"\",(AL41/#REF!)*$W41)","v":""},{"$f":"IF(AM41=\"\",\"\",(AM41/#REF!)*$W41)","v":""},{"$f":"IF(AN41=\"\",\"\",(AN41/#REF!)*$W41)","v":""},{"$f":"IF(AO41=\"\",\"\",(AO41/#REF!)*$W41)","v":""},{"$f":"IF(AP41=\"\",\"\",(AP41/#REF!)*$W41)","v":""},{"$f":"IF(AQ41=\"\",\"\",(AQ41/#REF!)*$W41)","v":""},{"$f":"IF(AR41=\"\",\"\",(AR41/#REF!)*$W41)","v":""},{"$f":"IF(AS41=\"\",\"\",(AS41/#REF!)*$W41)","v":""},{"$f":"IF(AT41=\"\",\"\",(AT41/#REF!)*$W41)","v":""},{"$f":"IF(AU41=\"\",\"\",(AU41/#REF!)*$W41)","v":""},{"$f":"IF(AV41=\"\",\"\",(AV41/#REF!)*$W41)","v":""},{"$f":"IF(AW41=\"\",\"\",(AW41/#REF!)*$W41)","v":""},{"$f":"IF(AX41=\"\",\"\",(AX41/#REF!)*$W41)","v":""},{"$f":"IF(AY41=\"\",\"\",(AY41/#REF!)*$W41)","v":""},""]
[null,"PSBE01",null,null,"Pump Station","PSBE01","Beaconsfield Rd No 1 SPS",null,null,null,null,0,1260443.9757999997,null,1,1260443.9757999997,null,null,{"$f":"IF(Q42=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q42,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q42,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1260443.9757999997,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD42=\"\",\"\",(AD42/#REF!)*$W42)","v":""},"",1260443.9757999997,"","","",{"$f":"IF(AJ42=\"\",\"\",(AJ42/#REF!)*$W42)","v":""},{"$f":"IF(AK42=\"\",\"\",(AK42/#REF!)*$W42)","v":""},{"$f":"IF(AL42=\"\",\"\",(AL42/#REF!)*$W42)","v":""},{"$f":"IF(AM42=\"\",\"\",(AM42/#REF!)*$W42)","v":""},{"$f":"IF(AN42=\"\",\"\",(AN42/#REF!)*$W42)","v":""},{"$f":"IF(AO42=\"\",\"\",(AO42/#REF!)*$W42)","v":""},{"$f":"IF(AP42=\"\",\"\",(AP42/#REF!)*$W42)","v":""},{"$f":"IF(AQ42=\"\",\"\",(AQ42/#REF!)*$W42)","v":""},{"$f":"IF(AR42=\"\",\"\",(AR42/#REF!)*$W42)","v":""},{"$f":"IF(AS42=\"\",\"\",(AS42/#REF!)*$W42)","v":""},{"$f":"IF(AT42=\"\",\"\",(AT42/#REF!)*$W42)","v":""},{"$f":"IF(AU42=\"\",\"\",(AU42/#REF!)*$W42)","v":""},{"$f":"IF(AV42=\"\",\"\",(AV42/#REF!)*$W42)","v":""},{"$f":"IF(AW42=\"\",\"\",(AW42/#REF!)*$W42)","v":""},{"$f":"IF(AX42=\"\",\"\",(AX42/#REF!)*$W42)","v":""},{"$f":"IF(AY42=\"\",\"\",(AY42/#REF!)*$W42)","v":""},""]
[null,"PSBE03",null,null,"Pump Station","PSBE03","Holts Rd No 1 SPS",null,null,null,null,0,311063.14929999999,null,1,311063.14929999999,null,null,{"$f":"IF(Q43=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q43,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q43,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},311063.14929999999,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD43=\"\",\"\",(AD43/#REF!)*$W43)","v":""},"",311063.14929999999,"","","",{"$f":"IF(AJ43=\"\",\"\",(AJ43/#REF!)*$W43)","v":""},{"$f":"IF(AK43=\"\",\"\",(AK43/#REF!)*$W43)","v":""},{"$f":"IF(AL43=\"\",\"\",(AL43/#REF!)*$W43)","v":""},{"$f":"IF(AM43=\"\",\"\",(AM43/#REF!)*$W43)","v":""},{"$f":"IF(AN43=\"\",\"\",(AN43/#REF!)*$W43)","v":""},{"$f":"IF(AO43=\"\",\"\",(AO43/#REF!)*$W43)","v":""},{"$f":"IF(AP43=\"\",\"\",(AP43/#REF!)*$W43)","v":""},{"$f":"IF(AQ43=\"\",\"\",(AQ43/#REF!)*$W43)","v":""},{"$f":"IF(AR43=\"\",\"\",(AR43/#REF!)*$W43)","v":""},{"$f":"IF(AS43=\"\",\"\",(AS43/#REF!)*$W43)","v":""},{"$f":"IF(AT43=\"\",\"\",(AT43/#REF!)*$W43)","v":""},{"$f":"IF(AU43=\"\",\"\",(AU43/#REF!)*$W43)","v":""},{"$f":"IF(AV43=\"\",\"\",(AV43/#REF!)*$W43)","v":""},{"$f":"IF(AW43=\"\",\"\",(AW43/#REF!)*$W43)","v":""},{"$f":"IF(AX43=\"\",\"\",(AX43/#REF!)*$W43)","v":""},{"$f":"IF(AY43=\"\",\"\",(AY43/#REF!)*$W43)","v":""},""]
[null,"PSBE04",null,null,"Pump Station","PSBE04","Avocado Crt SPS",null,null,null,null,0,345267.87879999995,null,1,345267.87879999995,null,null,{"$f":"IF(Q44=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q44,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q44,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},345267.87879999995,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD44=\"\",\"\",(AD44/#REF!)*$W44)","v":""},"",345267.87879999995,"","","",{"$f":"IF(AJ44=\"\",\"\",(AJ44/#REF!)*$W44)","v":""},{"$f":"IF(AK44=\"\",\"\",(AK44/#REF!)*$W44)","v":""},{"$f":"IF(AL44=\"\",\"\",(AL44/#REF!)*$W44)","v":""},{"$f":"IF(AM44=\"\",\"\",(AM44/#REF!)*$W44)","v":""},{"$f":"IF(AN44=\"\",\"\",(AN44/#REF!)*$W44)","v":""},{"$f":"IF(AO44=\"\",\"\",(AO44/#REF!)*$W44)","v":""},{"$f":"IF(AP44=\"\",\"\",(AP44/#REF!)*$W44)","v":""},{"$f":"IF(AQ44=\"\",\"\",(AQ44/#REF!)*$W44)","v":""},{"$f":"IF(AR44=\"\",\"\",(AR44/#REF!)*$W44)","v":""},{"$f":"IF(AS44=\"\",\"\",(AS44/#REF!)*$W44)","v":""},{"$f":"IF(AT44=\"\",\"\",(AT44/#REF!)*$W44)","v":""},{"$f":"IF(AU44=\"\",\"\",(AU44/#REF!)*$W44)","v":""},{"$f":"IF(AV44=\"\",\"\",(AV44/#REF!)*$W44)","v":""},{"$f":"IF(AW44=\"\",\"\",(AW44/#REF!)*$W44)","v":""},{"$f":"IF(AX44=\"\",\"\",(AX44/#REF!)*$W44)","v":""},{"$f":"IF(AY44=\"\",\"\",(AY44/#REF!)*$W44)","v":""},""]
[null,"PSBE05",null,null,"Pump Station","PSBE05","Parkview Crt SPS",null,null,null,null,0,288881.76619999995,null,1,288881.76619999995,null,null,{"$f":"IF(Q45=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q45,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q45,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},288881.76619999995,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD45=\"\",\"\",(AD45/#REF!)*$W45)","v":""},"",288881.76619999995,"","","",{"$f":"IF(AJ45=\"\",\"\",(AJ45/#REF!)*$W45)","v":""},{"$f":"IF(AK45=\"\",\"\",(AK45/#REF!)*$W45)","v":""},{"$f":"IF(AL45=\"\",\"\",(AL45/#REF!)*$W45)","v":""},{"$f":"IF(AM45=\"\",\"\",(AM45/#REF!)*$W45)","v":""},{"$f":"IF(AN45=\"\",\"\",(AN45/#REF!)*$W45)","v":""},{"$f":"IF(AO45=\"\",\"\",(AO45/#REF!)*$W45)","v":""},{"$f":"IF(AP45=\"\",\"\",(AP45/#REF!)*$W45)","v":""},{"$f":"IF(AQ45=\"\",\"\",(AQ45/#REF!)*$W45)","v":""},{"$f":"IF(AR45=\"\",\"\",(AR45/#REF!)*$W45)","v":""},{"$f":"IF(AS45=\"\",\"\",(AS45/#REF!)*$W45)","v":""},{"$f":"IF(AT45=\"\",\"\",(AT45/#REF!)*$W45)","v":""},{"$f":"IF(AU45=\"\",\"\",(AU45/#REF!)*$W45)","v":""},{"$f":"IF(AV45=\"\",\"\",(AV45/#REF!)*$W45)","v":""},{"$f":"IF(AW45=\"\",\"\",(AW45/#REF!)*$W45)","v":""},{"$f":"IF(AX45=\"\",\"\",(AX45/#REF!)*$W45)","v":""},{"$f":"IF(AY45=\"\",\"\",(AY45/#REF!)*$W45)","v":""},""]
[null,"PSBE06",null,null,"Pump Station","PSBE06","Beaconsfield Rd No 2 SPS",null,null,null,null,0,302643.34579999995,null,1,302643.34579999995,null,null,{"$f":"IF(Q46=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q46,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q46,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},302643.34579999995,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD46=\"\",\"\",(AD46/#REF!)*$W46)","v":""},"",302643.34579999995,"","","",{"$f":"IF(AJ46=\"\",\"\",(AJ46/#REF!)*$W46)","v":""},{"$f":"IF(AK46=\"\",\"\",(AK46/#REF!)*$W46)","v":""},{"$f":"IF(AL46=\"\",\"\",(AL46/#REF!)*$W46)","v":""},{"$f":"IF(AM46=\"\",\"\",(AM46/#REF!)*$W46)","v":""},{"$f":"IF(AN46=\"\",\"\",(AN46/#REF!)*$W46)","v":""},{"$f":"IF(AO46=\"\",\"\",(AO46/#REF!)*$W46)","v":""},{"$f":"IF(AP46=\"\",\"\",(AP46/#REF!)*$W46)","v":""},{"$f":"IF(AQ46=\"\",\"\",(AQ46/#REF!)*$W46)","v":""},{"$f":"IF(AR46=\"\",\"\",(AR46/#REF!)*$W46)","v":""},{"$f":"IF(AS46=\"\",\"\",(AS46/#REF!)*$W46)","v":""},{"$f":"IF(AT46=\"\",\"\",(AT46/#REF!)*$W46)","v":""},{"$f":"IF(AU46=\"\",\"\",(AU46/#REF!)*$W46)","v":""},{"$f":"IF(AV46=\"\",\"\",(AV46/#REF!)*$W46)","v":""},{"$f":"IF(AW46=\"\",\"\",(AW46/#REF!)*$W46)","v":""},{"$f":"IF(AX46=\"\",\"\",(AX46/#REF!)*$W46)","v":""},{"$f":"IF(AY46=\"\",\"\",(AY46/#REF!)*$W46)","v":""},""]
[null,"PSBE07",null,null,"Pump Station","PSBE07","Primavera Bvd SPS",null,null,null,null,0,261809.21830000004,null,1,261809.21830000004,null,null,{"$f":"IF(Q47=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q47,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q47,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},261809.21830000004,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD47=\"\",\"\",(AD47/#REF!)*$W47)","v":""},"",261809.21830000004,"","","",{"$f":"IF(AJ47=\"\",\"\",(AJ47/#REF!)*$W47)","v":""},{"$f":"IF(AK47=\"\",\"\",(AK47/#REF!)*$W47)","v":""},{"$f":"IF(AL47=\"\",\"\",(AL47/#REF!)*$W47)","v":""},{"$f":"IF(AM47=\"\",\"\",(AM47/#REF!)*$W47)","v":""},{"$f":"IF(AN47=\"\",\"\",(AN47/#REF!)*$W47)","v":""},{"$f":"IF(AO47=\"\",\"\",(AO47/#REF!)*$W47)","v":""},{"$f":"IF(AP47=\"\",\"\",(AP47/#REF!)*$W47)","v":""},{"$f":"IF(AQ47=\"\",\"\",(AQ47/#REF!)*$W47)","v":""},{"$f":"IF(AR47=\"\",\"\",(AR47/#REF!)*$W47)","v":""},{"$f":"IF(AS47=\"\",\"\",(AS47/#REF!)*$W47)","v":""},{"$f":"IF(AT47=\"\",\"\",(AT47/#REF!)*$W47)","v":""},{"$f":"IF(AU47=\"\",\"\",(AU47/#REF!)*$W47)","v":""},{"$f":"IF(AV47=\"\",\"\",(AV47/#REF!)*$W47)","v":""},{"$f":"IF(AW47=\"\",\"\",(AW47/#REF!)*$W47)","v":""},{"$f":"IF(AX47=\"\",\"\",(AX47/#REF!)*$W47)","v":""},{"$f":"IF(AY47=\"\",\"\",(AY47/#REF!)*$W47)","v":""},""]
[null,"PSBE11",null,null,"Pump Station","PSBE11","Darcy Bvd SPS",null,null,null,null,0,258431.6574,null,1,258431.6574,null,null,{"$f":"IF(Q48=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q48,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q48,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},258431.6574,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD48=\"\",\"\",(AD48/#REF!)*$W48)","v":""},"",258431.6574,"","","",{"$f":"IF(AJ48=\"\",\"\",(AJ48/#REF!)*$W48)","v":""},{"$f":"IF(AK48=\"\",\"\",(AK48/#REF!)*$W48)","v":""},{"$f":"IF(AL48=\"\",\"\",(AL48/#REF!)*$W48)","v":""},{"$f":"IF(AM48=\"\",\"\",(AM48/#REF!)*$W48)","v":""},{"$f":"IF(AN48=\"\",\"\",(AN48/#REF!)*$W48)","v":""},{"$f":"IF(AO48=\"\",\"\",(AO48/#REF!)*$W48)","v":""},{"$f":"IF(AP48=\"\",\"\",(AP48/#REF!)*$W48)","v":""},{"$f":"IF(AQ48=\"\",\"\",(AQ48/#REF!)*$W48)","v":""},{"$f":"IF(AR48=\"\",\"\",(AR48/#REF!)*$W48)","v":""},{"$f":"IF(AS48=\"\",\"\",(AS48/#REF!)*$W48)","v":""},{"$f":"IF(AT48=\"\",\"\",(AT48/#REF!)*$W48)","v":""},{"$f":"IF(AU48=\"\",\"\",(AU48/#REF!)*$W48)","v":""},{"$f":"IF(AV48=\"\",\"\",(AV48/#REF!)*$W48)","v":""},{"$f":"IF(AW48=\"\",\"\",(AW48/#REF!)*$W48)","v":""},{"$f":"IF(AX48=\"\",\"\",(AX48/#REF!)*$W48)","v":""},{"$f":"IF(AY48=\"\",\"\",(AY48/#REF!)*$W48)","v":""},""]
[null,"PSBE12",null,null,"Pump Station","PSBE12","Ontario Pde SPS",null,null,null,null,0,361260.0698,null,1,361260.0698,null,null,{"$f":"IF(Q49=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q49,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q49,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},361260.0698,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD49=\"\",\"\",(AD49/#REF!)*$W49)","v":""},"",361260.0698,"","","",{"$f":"IF(AJ49=\"\",\"\",(AJ49/#REF!)*$W49)","v":""},{"$f":"IF(AK49=\"\",\"\",(AK49/#REF!)*$W49)","v":""},{"$f":"IF(AL49=\"\",\"\",(AL49/#REF!)*$W49)","v":""},{"$f":"IF(AM49=\"\",\"\",(AM49/#REF!)*$W49)","v":""},{"$f":"IF(AN49=\"\",\"\",(AN49/#REF!)*$W49)","v":""},{"$f":"IF(AO49=\"\",\"\",(AO49/#REF!)*$W49)","v":""},{"$f":"IF(AP49=\"\",\"\",(AP49/#REF!)*$W49)","v":""},{"$f":"IF(AQ49=\"\",\"\",(AQ49/#REF!)*$W49)","v":""},{"$f":"IF(AR49=\"\",\"\",(AR49/#REF!)*$W49)","v":""},{"$f":"IF(AS49=\"\",\"\",(AS49/#REF!)*$W49)","v":""},{"$f":"IF(AT49=\"\",\"\",(AT49/#REF!)*$W49)","v":""},{"$f":"IF(AU49=\"\",\"\",(AU49/#REF!)*$W49)","v":""},{"$f":"IF(AV49=\"\",\"\",(AV49/#REF!)*$W49)","v":""},{"$f":"IF(AW49=\"\",\"\",(AW49/#REF!)*$W49)","v":""},{"$f":"IF(AX49=\"\",\"\",(AX49/#REF!)*$W49)","v":""},{"$f":"IF(AY49=\"\",\"\",(AY49/#REF!)*$W49)","v":""},""]
[null,"PSBU01A",null,null,"Pump Station","PSBU01A","Dump Rd SPS",null,null,null,null,0,1129530.7392,null,1,1129530.7392,null,null,{"$f":"IF(Q50=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q50,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q50,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1129530.7392,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD50=\"\",\"\",(AD50/#REF!)*$W50)","v":""},1129530.7392,"","","","",{"$f":"IF(AJ50=\"\",\"\",(AJ50/#REF!)*$W50)","v":""},{"$f":"IF(AK50=\"\",\"\",(AK50/#REF!)*$W50)","v":""},{"$f":"IF(AL50=\"\",\"\",(AL50/#REF!)*$W50)","v":""},{"$f":"IF(AM50=\"\",\"\",(AM50/#REF!)*$W50)","v":""},{"$f":"IF(AN50=\"\",\"\",(AN50/#REF!)*$W50)","v":""},{"$f":"IF(AO50=\"\",\"\",(AO50/#REF!)*$W50)","v":""},{"$f":"IF(AP50=\"\",\"\",(AP50/#REF!)*$W50)","v":""},{"$f":"IF(AQ50=\"\",\"\",(AQ50/#REF!)*$W50)","v":""},{"$f":"IF(AR50=\"\",\"\",(AR50/#REF!)*$W50)","v":""},{"$f":"IF(AS50=\"\",\"\",(AS50/#REF!)*$W50)","v":""},{"$f":"IF(AT50=\"\",\"\",(AT50/#REF!)*$W50)","v":""},{"$f":"IF(AU50=\"\",\"\",(AU50/#REF!)*$W50)","v":""},{"$f":"IF(AV50=\"\",\"\",(AV50/#REF!)*$W50)","v":""},{"$f":"IF(AW50=\"\",\"\",(AW50/#REF!)*$W50)","v":""},{"$f":"IF(AX50=\"\",\"\",(AX50/#REF!)*$W50)","v":""},{"$f":"IF(AY50=\"\",\"\",(AY50/#REF!)*$W50)","v":""},""]
[null,"PSBU02",null,null,"Pump Station","PSBU02","Downie Ave SPS",null,null,null,null,0,281401.44329999998,null,1,281401.44329999998,null,null,{"$f":"IF(Q51=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q51,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q51,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},281401.44329999998,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD51=\"\",\"\",(AD51/#REF!)*$W51)","v":""},281401.44329999998,"","","","",{"$f":"IF(AJ51=\"\",\"\",(AJ51/#REF!)*$W51)","v":""},{"$f":"IF(AK51=\"\",\"\",(AK51/#REF!)*$W51)","v":""},{"$f":"IF(AL51=\"\",\"\",(AL51/#REF!)*$W51)","v":""},{"$f":"IF(AM51=\"\",\"\",(AM51/#REF!)*$W51)","v":""},{"$f":"IF(AN51=\"\",\"\",(AN51/#REF!)*$W51)","v":""},{"$f":"IF(AO51=\"\",\"\",(AO51/#REF!)*$W51)","v":""},{"$f":"IF(AP51=\"\",\"\",(AP51/#REF!)*$W51)","v":""},{"$f":"IF(AQ51=\"\",\"\",(AQ51/#REF!)*$W51)","v":""},{"$f":"IF(AR51=\"\",\"\",(AR51/#REF!)*$W51)","v":""},{"$f":"IF(AS51=\"\",\"\",(AS51/#REF!)*$W51)","v":""},{"$f":"IF(AT51=\"\",\"\",(AT51/#REF!)*$W51)","v":""},{"$f":"IF(AU51=\"\",\"\",(AU51/#REF!)*$W51)","v":""},{"$f":"IF(AV51=\"\",\"\",(AV51/#REF!)*$W51)","v":""},{"$f":"IF(AW51=\"\",\"\",(AW51/#REF!)*$W51)","v":""},{"$f":"IF(AX51=\"\",\"\",(AX51/#REF!)*$W51)","v":""},{"$f":"IF(AY51=\"\",\"\",(AY51/#REF!)*$W51)","v":""},""]
[null,"PSBU03",null,null,"Pump Station","PSBU03","Ellis Ave SPS",null,null,null,null,0,228204.22389999998,null,1,228204.22389999998,null,null,{"$f":"IF(Q52=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q52,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q52,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},228204.22389999998,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD52=\"\",\"\",(AD52/#REF!)*$W52)","v":""},228204.22389999998,"","","","",{"$f":"IF(AJ52=\"\",\"\",(AJ52/#REF!)*$W52)","v":""},{"$f":"IF(AK52=\"\",\"\",(AK52/#REF!)*$W52)","v":""},{"$f":"IF(AL52=\"\",\"\",(AL52/#REF!)*$W52)","v":""},{"$f":"IF(AM52=\"\",\"\",(AM52/#REF!)*$W52)","v":""},{"$f":"IF(AN52=\"\",\"\",(AN52/#REF!)*$W52)","v":""},{"$f":"IF(AO52=\"\",\"\",(AO52/#REF!)*$W52)","v":""},{"$f":"IF(AP52=\"\",\"\",(AP52/#REF!)*$W52)","v":""},{"$f":"IF(AQ52=\"\",\"\",(AQ52/#REF!)*$W52)","v":""},{"$f":"IF(AR52=\"\",\"\",(AR52/#REF!)*$W52)","v":""},{"$f":"IF(AS52=\"\",\"\",(AS52/#REF!)*$W52)","v":""},{"$f":"IF(AT52=\"\",\"\",(AT52/#REF!)*$W52)","v":""},{"$f":"IF(AU52=\"\",\"\",(AU52/#REF!)*$W52)","v":""},{"$f":"IF(AV52=\"\",\"\",(AV52/#REF!)*$W52)","v":""},{"$f":"IF(AW52=\"\",\"\",(AW52/#REF!)*$W52)","v":""},{"$f":"IF(AX52=\"\",\"\",(AX52/#REF!)*$W52)","v":""},{"$f":"IF(AY52=\"\",\"\",(AY52/#REF!)*$W52)","v":""},""]
[null,"PSBU04",null,null,"Pump Station","PSBU04","Williams Ave SPS",null,null,null,null,0,199648.34290000002,null,1,199648.34290000002,null,null,{"$f":"IF(Q53=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q53,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q53,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},199648.34290000002,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD53=\"\",\"\",(AD53/#REF!)*$W53)","v":""},199648.34290000002,"","","","",{"$f":"IF(AJ53=\"\",\"\",(AJ53/#REF!)*$W53)","v":""},{"$f":"IF(AK53=\"\",\"\",(AK53/#REF!)*$W53)","v":""},{"$f":"IF(AL53=\"\",\"\",(AL53/#REF!)*$W53)","v":""},{"$f":"IF(AM53=\"\",\"\",(AM53/#REF!)*$W53)","v":""},{"$f":"IF(AN53=\"\",\"\",(AN53/#REF!)*$W53)","v":""},{"$f":"IF(AO53=\"\",\"\",(AO53/#REF!)*$W53)","v":""},{"$f":"IF(AP53=\"\",\"\",(AP53/#REF!)*$W53)","v":""},{"$f":"IF(AQ53=\"\",\"\",(AQ53/#REF!)*$W53)","v":""},{"$f":"IF(AR53=\"\",\"\",(AR53/#REF!)*$W53)","v":""},{"$f":"IF(AS53=\"\",\"\",(AS53/#REF!)*$W53)","v":""},{"$f":"IF(AT53=\"\",\"\",(AT53/#REF!)*$W53)","v":""},{"$f":"IF(AU53=\"\",\"\",(AU53/#REF!)*$W53)","v":""},{"$f":"IF(AV53=\"\",\"\",(AV53/#REF!)*$W53)","v":""},{"$f":"IF(AW53=\"\",\"\",(AW53/#REF!)*$W53)","v":""},{"$f":"IF(AX53=\"\",\"\",(AX53/#REF!)*$W53)","v":""},{"$f":"IF(AY53=\"\",\"\",(AY53/#REF!)*$W53)","v":""},""]
[null,"PSBU05",null,null,"Pump Station","PSBU05","Waverley St SPS",null,null,null,null,0,208271.22399999999,null,1,208271.22399999999,null,null,{"$f":"IF(Q54=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q54,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q54,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},208271.22399999999,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD54=\"\",\"\",(AD54/#REF!)*$W54)","v":""},208271.22399999999,"","","","",{"$f":"IF(AJ54=\"\",\"\",(AJ54/#REF!)*$W54)","v":""},{"$f":"IF(AK54=\"\",\"\",(AK54/#REF!)*$W54)","v":""},{"$f":"IF(AL54=\"\",\"\",(AL54/#REF!)*$W54)","v":""},{"$f":"IF(AM54=\"\",\"\",(AM54/#REF!)*$W54)","v":""},{"$f":"IF(AN54=\"\",\"\",(AN54/#REF!)*$W54)","v":""},{"$f":"IF(AO54=\"\",\"\",(AO54/#REF!)*$W54)","v":""},{"$f":"IF(AP54=\"\",\"\",(AP54/#REF!)*$W54)","v":""},{"$f":"IF(AQ54=\"\",\"\",(AQ54/#REF!)*$W54)","v":""},{"$f":"IF(AR54=\"\",\"\",(AR54/#REF!)*$W54)","v":""},{"$f":"IF(AS54=\"\",\"\",(AS54/#REF!)*$W54)","v":""},{"$f":"IF(AT54=\"\",\"\",(AT54/#REF!)*$W54)","v":""},{"$f":"IF(AU54=\"\",\"\",(AU54/#REF!)*$W54)","v":""},{"$f":"IF(AV54=\"\",\"\",(AV54/#REF!)*$W54)","v":""},{"$f":"IF(AW54=\"\",\"\",(AW54/#REF!)*$W54)","v":""},{"$f":"IF(AX54=\"\",\"\",(AX54/#REF!)*$W54)","v":""},{"$f":"IF(AY54=\"\",\"\",(AY54/#REF!)*$W54)","v":""},""]
[null,"PSBU06",null,null,"Pump Station","PSBU06","Shoal Point Rd No 1 SPS",null,null,null,null,0,268558.1263,null,1,268558.1263,null,null,{"$f":"IF(Q55=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q55,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q55,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},268558.1263,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD55=\"\",\"\",(AD55/#REF!)*$W55)","v":""},268558.1263,"","","","",{"$f":"IF(AJ55=\"\",\"\",(AJ55/#REF!)*$W55)","v":""},{"$f":"IF(AK55=\"\",\"\",(AK55/#REF!)*$W55)","v":""},{"$f":"IF(AL55=\"\",\"\",(AL55/#REF!)*$W55)","v":""},{"$f":"IF(AM55=\"\",\"\",(AM55/#REF!)*$W55)","v":""},{"$f":"IF(AN55=\"\",\"\",(AN55/#REF!)*$W55)","v":""},{"$f":"IF(AO55=\"\",\"\",(AO55/#REF!)*$W55)","v":""},{"$f":"IF(AP55=\"\",\"\",(AP55/#REF!)*$W55)","v":""},{"$f":"IF(AQ55=\"\",\"\",(AQ55/#REF!)*$W55)","v":""},{"$f":"IF(AR55=\"\",\"\",(AR55/#REF!)*$W55)","v":""},{"$f":"IF(AS55=\"\",\"\",(AS55/#REF!)*$W55)","v":""},{"$f":"IF(AT55=\"\",\"\",(AT55/#REF!)*$W55)","v":""},{"$f":"IF(AU55=\"\",\"\",(AU55/#REF!)*$W55)","v":""},{"$f":"IF(AV55=\"\",\"\",(AV55/#REF!)*$W55)","v":""},{"$f":"IF(AW55=\"\",\"\",(AW55/#REF!)*$W55)","v":""},{"$f":"IF(AX55=\"\",\"\",(AX55/#REF!)*$W55)","v":""},{"$f":"IF(AY55=\"\",\"\",(AY55/#REF!)*$W55)","v":""},""]
[null,"PSBU07",null,null,"Pump Station","PSBU07","Dolphin Dr SPS",null,null,null,null,0,230030.93949999998,null,1,230030.93949999998,null,null,{"$f":"IF(Q56=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q56,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q56,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},230030.93949999998,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD56=\"\",\"\",(AD56/#REF!)*$W56)","v":""},230030.93949999998,"","","","",{"$f":"IF(AJ56=\"\",\"\",(AJ56/#REF!)*$W56)","v":""},{"$f":"IF(AK56=\"\",\"\",(AK56/#REF!)*$W56)","v":""},{"$f":"IF(AL56=\"\",\"\",(AL56/#REF!)*$W56)","v":""},{"$f":"IF(AM56=\"\",\"\",(AM56/#REF!)*$W56)","v":""},{"$f":"IF(AN56=\"\",\"\",(AN56/#REF!)*$W56)","v":""},{"$f":"IF(AO56=\"\",\"\",(AO56/#REF!)*$W56)","v":""},{"$f":"IF(AP56=\"\",\"\",(AP56/#REF!)*$W56)","v":""},{"$f":"IF(AQ56=\"\",\"\",(AQ56/#REF!)*$W56)","v":""},{"$f":"IF(AR56=\"\",\"\",(AR56/#REF!)*$W56)","v":""},{"$f":"IF(AS56=\"\",\"\",(AS56/#REF!)*$W56)","v":""},{"$f":"IF(AT56=\"\",\"\",(AT56/#REF!)*$W56)","v":""},{"$f":"IF(AU56=\"\",\"\",(AU56/#REF!)*$W56)","v":""},{"$f":"IF(AV56=\"\",\"\",(AV56/#REF!)*$W56)","v":""},{"$f":"IF(AW56=\"\",\"\",(AW56/#REF!)*$W56)","v":""},{"$f":"IF(AX56=\"\",\"\",(AX56/#REF!)*$W56)","v":""},{"$f":"IF(AY56=\"\",\"\",(AY56/#REF!)*$W56)","v":""},""]
[null,"PSBU08",null,null,"Pump Station","PSBU08","Griffin Ave SPS",null,null,null,null,0,221000.68869999997,null,1,221000.68869999997,null,null,{"$f":"IF(Q57=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q57,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q57,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},221000.68869999997,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD57=\"\",\"\",(AD57/#REF!)*$W57)","v":""},221000.68869999997,"","","","",{"$f":"IF(AJ57=\"\",\"\",(AJ57/#REF!)*$W57)","v":""},{"$f":"IF(AK57=\"\",\"\",(AK57/#REF!)*$W57)","v":""},{"$f":"IF(AL57=\"\",\"\",(AL57/#REF!)*$W57)","v":""},{"$f":"IF(AM57=\"\",\"\",(AM57/#REF!)*$W57)","v":""},{"$f":"IF(AN57=\"\",\"\",(AN57/#REF!)*$W57)","v":""},{"$f":"IF(AO57=\"\",\"\",(AO57/#REF!)*$W57)","v":""},{"$f":"IF(AP57=\"\",\"\",(AP57/#REF!)*$W57)","v":""},{"$f":"IF(AQ57=\"\",\"\",(AQ57/#REF!)*$W57)","v":""},{"$f":"IF(AR57=\"\",\"\",(AR57/#REF!)*$W57)","v":""},{"$f":"IF(AS57=\"\",\"\",(AS57/#REF!)*$W57)","v":""},{"$f":"IF(AT57=\"\",\"\",(AT57/#REF!)*$W57)","v":""},{"$f":"IF(AU57=\"\",\"\",(AU57/#REF!)*$W57)","v":""},{"$f":"IF(AV57=\"\",\"\",(AV57/#REF!)*$W57)","v":""},{"$f":"IF(AW57=\"\",\"\",(AW57/#REF!)*$W57)","v":""},{"$f":"IF(AX57=\"\",\"\",(AX57/#REF!)*$W57)","v":""},{"$f":"IF(AY57=\"\",\"\",(AY57/#REF!)*$W57)","v":""},""]
[null,"PSBU09",null,null,"Pump Station","PSBU09","Bucas Dr SPS",null,null,null,null,0,293094.98640000005,null,1,293094.98640000005,null,null,{"$f":"IF(Q58=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q58,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q58,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},293094.98640000005,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD58=\"\",\"\",(AD58/#REF!)*$W58)","v":""},293094.98640000005,"","","","",{"$f":"IF(AJ58=\"\",\"\",(AJ58/#REF!)*$W58)","v":""},{"$f":"IF(AK58=\"\",\"\",(AK58/#REF!)*$W58)","v":""},{"$f":"IF(AL58=\"\",\"\",(AL58/#REF!)*$W58)","v":""},{"$f":"IF(AM58=\"\",\"\",(AM58/#REF!)*$W58)","v":""},{"$f":"IF(AN58=\"\",\"\",(AN58/#REF!)*$W58)","v":""},{"$f":"IF(AO58=\"\",\"\",(AO58/#REF!)*$W58)","v":""},{"$f":"IF(AP58=\"\",\"\",(AP58/#REF!)*$W58)","v":""},{"$f":"IF(AQ58=\"\",\"\",(AQ58/#REF!)*$W58)","v":""},{"$f":"IF(AR58=\"\",\"\",(AR58/#REF!)*$W58)","v":""},{"$f":"IF(AS58=\"\",\"\",(AS58/#REF!)*$W58)","v":""},{"$f":"IF(AT58=\"\",\"\",(AT58/#REF!)*$W58)","v":""},{"$f":"IF(AU58=\"\",\"\",(AU58/#REF!)*$W58)","v":""},{"$f":"IF(AV58=\"\",\"\",(AV58/#REF!)*$W58)","v":""},{"$f":"IF(AW58=\"\",\"\",(AW58/#REF!)*$W58)","v":""},{"$f":"IF(AX58=\"\",\"\",(AX58/#REF!)*$W58)","v":""},{"$f":"IF(AY58=\"\",\"\",(AY58/#REF!)*$W58)","v":""},""]
[null,"PSBU10",null,null,"Pump Station","PSBU10","Geoffrey Thomas Dr SPS",null,null,null,null,0,230804.36090000003,null,1,230804.36090000003,null,null,{"$f":"IF(Q59=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q59,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q59,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},230804.36090000003,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD59=\"\",\"\",(AD59/#REF!)*$W59)","v":""},230804.36090000003,"","","","",{"$f":"IF(AJ59=\"\",\"\",(AJ59/#REF!)*$W59)","v":""},{"$f":"IF(AK59=\"\",\"\",(AK59/#REF!)*$W59)","v":""},{"$f":"IF(AL59=\"\",\"\",(AL59/#REF!)*$W59)","v":""},{"$f":"IF(AM59=\"\",\"\",(AM59/#REF!)*$W59)","v":""},{"$f":"IF(AN59=\"\",\"\",(AN59/#REF!)*$W59)","v":""},{"$f":"IF(AO59=\"\",\"\",(AO59/#REF!)*$W59)","v":""},{"$f":"IF(AP59=\"\",\"\",(AP59/#REF!)*$W59)","v":""},{"$f":"IF(AQ59=\"\",\"\",(AQ59/#REF!)*$W59)","v":""},{"$f":"IF(AR59=\"\",\"\",(AR59/#REF!)*$W59)","v":""},{"$f":"IF(AS59=\"\",\"\",(AS59/#REF!)*$W59)","v":""},{"$f":"IF(AT59=\"\",\"\",(AT59/#REF!)*$W59)","v":""},{"$f":"IF(AU59=\"\",\"\",(AU59/#REF!)*$W59)","v":""},{"$f":"IF(AV59=\"\",\"\",(AV59/#REF!)*$W59)","v":""},{"$f":"IF(AW59=\"\",\"\",(AW59/#REF!)*$W59)","v":""},{"$f":"IF(AX59=\"\",\"\",(AX59/#REF!)*$W59)","v":""},{"$f":"IF(AY59=\"\",\"\",(AY59/#REF!)*$W59)","v":""},""]
[null,"PSEI01",null,null,"Pump Station","PSEI01","Prawn Farm SPS",null,null,null,null,0,688734.16079999995,null,1,688734.16079999995,null,null,{"$f":"IF(Q60=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q60,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q60,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},688734.16079999995,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD60=\"\",\"\",(AD60/#REF!)*$W60)","v":""},688734.16079999995,"","","","",{"$f":"IF(AJ60=\"\",\"\",(AJ60/#REF!)*$W60)","v":""},{"$f":"IF(AK60=\"\",\"\",(AK60/#REF!)*$W60)","v":""},{"$f":"IF(AL60=\"\",\"\",(AL60/#REF!)*$W60)","v":""},{"$f":"IF(AM60=\"\",\"\",(AM60/#REF!)*$W60)","v":""},{"$f":"IF(AN60=\"\",\"\",(AN60/#REF!)*$W60)","v":""},{"$f":"IF(AO60=\"\",\"\",(AO60/#REF!)*$W60)","v":""},{"$f":"IF(AP60=\"\",\"\",(AP60/#REF!)*$W60)","v":""},{"$f":"IF(AQ60=\"\",\"\",(AQ60/#REF!)*$W60)","v":""},{"$f":"IF(AR60=\"\",\"\",(AR60/#REF!)*$W60)","v":""},{"$f":"IF(AS60=\"\",\"\",(AS60/#REF!)*$W60)","v":""},{"$f":"IF(AT60=\"\",\"\",(AT60/#REF!)*$W60)","v":""},{"$f":"IF(AU60=\"\",\"\",(AU60/#REF!)*$W60)","v":""},{"$f":"IF(AV60=\"\",\"\",(AV60/#REF!)*$W60)","v":""},{"$f":"IF(AW60=\"\",\"\",(AW60/#REF!)*$W60)","v":""},{"$f":"IF(AX60=\"\",\"\",(AX60/#REF!)*$W60)","v":""},{"$f":"IF(AY60=\"\",\"\",(AY60/#REF!)*$W60)","v":""},""]
[null,"PSEI02",null,null,"Pump Station","PSEI02","Eimeo Rd No 1 SPS",null,null,null,null,0,296960.91769999999,null,1,296960.91769999999,null,null,{"$f":"IF(Q61=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q61,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q61,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},296960.91769999999,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD61=\"\",\"\",(AD61/#REF!)*$W61)","v":""},296960.91769999999,"","","","",{"$f":"IF(AJ61=\"\",\"\",(AJ61/#REF!)*$W61)","v":""},{"$f":"IF(AK61=\"\",\"\",(AK61/#REF!)*$W61)","v":""},{"$f":"IF(AL61=\"\",\"\",(AL61/#REF!)*$W61)","v":""},{"$f":"IF(AM61=\"\",\"\",(AM61/#REF!)*$W61)","v":""},{"$f":"IF(AN61=\"\",\"\",(AN61/#REF!)*$W61)","v":""},{"$f":"IF(AO61=\"\",\"\",(AO61/#REF!)*$W61)","v":""},{"$f":"IF(AP61=\"\",\"\",(AP61/#REF!)*$W61)","v":""},{"$f":"IF(AQ61=\"\",\"\",(AQ61/#REF!)*$W61)","v":""},{"$f":"IF(AR61=\"\",\"\",(AR61/#REF!)*$W61)","v":""},{"$f":"IF(AS61=\"\",\"\",(AS61/#REF!)*$W61)","v":""},{"$f":"IF(AT61=\"\",\"\",(AT61/#REF!)*$W61)","v":""},{"$f":"IF(AU61=\"\",\"\",(AU61/#REF!)*$W61)","v":""},{"$f":"IF(AV61=\"\",\"\",(AV61/#REF!)*$W61)","v":""},{"$f":"IF(AW61=\"\",\"\",(AW61/#REF!)*$W61)","v":""},{"$f":"IF(AX61=\"\",\"\",(AX61/#REF!)*$W61)","v":""},{"$f":"IF(AY61=\"\",\"\",(AY61/#REF!)*$W61)","v":""},""]
[null,"PSEI03",null,null,"Pump Station","PSEI03","Eimeo Rd No 2 SPS",null,null,null,null,0,244136.33040000001,null,1,244136.33040000001,null,null,{"$f":"IF(Q62=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q62,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q62,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},244136.33040000001,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD62=\"\",\"\",(AD62/#REF!)*$W62)","v":""},244136.33040000001,"","","","",{"$f":"IF(AJ62=\"\",\"\",(AJ62/#REF!)*$W62)","v":""},{"$f":"IF(AK62=\"\",\"\",(AK62/#REF!)*$W62)","v":""},{"$f":"IF(AL62=\"\",\"\",(AL62/#REF!)*$W62)","v":""},{"$f":"IF(AM62=\"\",\"\",(AM62/#REF!)*$W62)","v":""},{"$f":"IF(AN62=\"\",\"\",(AN62/#REF!)*$W62)","v":""},{"$f":"IF(AO62=\"\",\"\",(AO62/#REF!)*$W62)","v":""},{"$f":"IF(AP62=\"\",\"\",(AP62/#REF!)*$W62)","v":""},{"$f":"IF(AQ62=\"\",\"\",(AQ62/#REF!)*$W62)","v":""},{"$f":"IF(AR62=\"\",\"\",(AR62/#REF!)*$W62)","v":""},{"$f":"IF(AS62=\"\",\"\",(AS62/#REF!)*$W62)","v":""},{"$f":"IF(AT62=\"\",\"\",(AT62/#REF!)*$W62)","v":""},{"$f":"IF(AU62=\"\",\"\",(AU62/#REF!)*$W62)","v":""},{"$f":"IF(AV62=\"\",\"\",(AV62/#REF!)*$W62)","v":""},{"$f":"IF(AW62=\"\",\"\",(AW62/#REF!)*$W62)","v":""},{"$f":"IF(AX62=\"\",\"\",(AX62/#REF!)*$W62)","v":""},{"$f":"IF(AY62=\"\",\"\",(AY62/#REF!)*$W62)","v":""},""]
[null,"PSEI04",null,null,"Pump Station","PSEI04","Shann St SPS",null,null,null,null,0,263370.8897,null,1,263370.8897,null,null,{"$f":"IF(Q63=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q63,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q63,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},263370.8897,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD63=\"\",\"\",(AD63/#REF!)*$W63)","v":""},263370.8897,"","","","",{"$f":"IF(AJ63=\"\",\"\",(AJ63/#REF!)*$W63)","v":""},{"$f":"IF(AK63=\"\",\"\",(AK63/#REF!)*$W63)","v":""},{"$f":"IF(AL63=\"\",\"\",(AL63/#REF!)*$W63)","v":""},{"$f":"IF(AM63=\"\",\"\",(AM63/#REF!)*$W63)","v":""},{"$f":"IF(AN63=\"\",\"\",(AN63/#REF!)*$W63)","v":""},{"$f":"IF(AO63=\"\",\"\",(AO63/#REF!)*$W63)","v":""},{"$f":"IF(AP63=\"\",\"\",(AP63/#REF!)*$W63)","v":""},{"$f":"IF(AQ63=\"\",\"\",(AQ63/#REF!)*$W63)","v":""},{"$f":"IF(AR63=\"\",\"\",(AR63/#REF!)*$W63)","v":""},{"$f":"IF(AS63=\"\",\"\",(AS63/#REF!)*$W63)","v":""},{"$f":"IF(AT63=\"\",\"\",(AT63/#REF!)*$W63)","v":""},{"$f":"IF(AU63=\"\",\"\",(AU63/#REF!)*$W63)","v":""},{"$f":"IF(AV63=\"\",\"\",(AV63/#REF!)*$W63)","v":""},{"$f":"IF(AW63=\"\",\"\",(AW63/#REF!)*$W63)","v":""},{"$f":"IF(AX63=\"\",\"\",(AX63/#REF!)*$W63)","v":""},{"$f":"IF(AY63=\"\",\"\",(AY63/#REF!)*$W63)","v":""},""]
[null,"PSEI05",null,null,"Pump Station","PSEI05","Sunset Bvd SPS",null,null,null,null,0,235064.6778,null,1,235064.6778,null,null,{"$f":"IF(Q64=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q64,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q64,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},235064.6778,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD64=\"\",\"\",(AD64/#REF!)*$W64)","v":""},235064.6778,"","","","",{"$f":"IF(AJ64=\"\",\"\",(AJ64/#REF!)*$W64)","v":""},{"$f":"IF(AK64=\"\",\"\",(AK64/#REF!)*$W64)","v":""},{"$f":"IF(AL64=\"\",\"\",(AL64/#REF!)*$W64)","v":""},{"$f":"IF(AM64=\"\",\"\",(AM64/#REF!)*$W64)","v":""},{"$f":"IF(AN64=\"\",\"\",(AN64/#REF!)*$W64)","v":""},{"$f":"IF(AO64=\"\",\"\",(AO64/#REF!)*$W64)","v":""},{"$f":"IF(AP64=\"\",\"\",(AP64/#REF!)*$W64)","v":""},{"$f":"IF(AQ64=\"\",\"\",(AQ64/#REF!)*$W64)","v":""},{"$f":"IF(AR64=\"\",\"\",(AR64/#REF!)*$W64)","v":""},{"$f":"IF(AS64=\"\",\"\",(AS64/#REF!)*$W64)","v":""},{"$f":"IF(AT64=\"\",\"\",(AT64/#REF!)*$W64)","v":""},{"$f":"IF(AU64=\"\",\"\",(AU64/#REF!)*$W64)","v":""},{"$f":"IF(AV64=\"\",\"\",(AV64/#REF!)*$W64)","v":""},{"$f":"IF(AW64=\"\",\"\",(AW64/#REF!)*$W64)","v":""},{"$f":"IF(AX64=\"\",\"\",(AX64/#REF!)*$W64)","v":""},{"$f":"IF(AY64=\"\",\"\",(AY64/#REF!)*$W64)","v":""},""]
[null,"PSEI06",null,null,"Pump Station","PSEI06","Shepherd Rd SPS",null,null,null,null,0,200953.6832,null,1,200953.6832,null,null,{"$f":"IF(Q65=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q65,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q65,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},200953.6832,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD65=\"\",\"\",(AD65/#REF!)*$W65)","v":""},200953.6832,"","","","",{"$f":"IF(AJ65=\"\",\"\",(AJ65/#REF!)*$W65)","v":""},{"$f":"IF(AK65=\"\",\"\",(AK65/#REF!)*$W65)","v":""},{"$f":"IF(AL65=\"\",\"\",(AL65/#REF!)*$W65)","v":""},{"$f":"IF(AM65=\"\",\"\",(AM65/#REF!)*$W65)","v":""},{"$f":"IF(AN65=\"\",\"\",(AN65/#REF!)*$W65)","v":""},{"$f":"IF(AO65=\"\",\"\",(AO65/#REF!)*$W65)","v":""},{"$f":"IF(AP65=\"\",\"\",(AP65/#REF!)*$W65)","v":""},{"$f":"IF(AQ65=\"\",\"\",(AQ65/#REF!)*$W65)","v":""},{"$f":"IF(AR65=\"\",\"\",(AR65/#REF!)*$W65)","v":""},{"$f":"IF(AS65=\"\",\"\",(AS65/#REF!)*$W65)","v":""},{"$f":"IF(AT65=\"\",\"\",(AT65/#REF!)*$W65)","v":""},{"$f":"IF(AU65=\"\",\"\",(AU65/#REF!)*$W65)","v":""},{"$f":"IF(AV65=\"\",\"\",(AV65/#REF!)*$W65)","v":""},{"$f":"IF(AW65=\"\",\"\",(AW65/#REF!)*$W65)","v":""},{"$f":"IF(AX65=\"\",\"\",(AX65/#REF!)*$W65)","v":""},{"$f":"IF(AY65=\"\",\"\",(AY65/#REF!)*$W65)","v":""},""]
[null,"PSEI07",null,null,"Pump Station","PSEI07","Blacks Beach Rd SPS",null,null,null,null,0,471471.58279999997,null,1,471471.58279999997,null,null,{"$f":"IF(Q66=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q66,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q66,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},471471.58279999997,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD66=\"\",\"\",(AD66/#REF!)*$W66)","v":""},471471.58279999997,"","","","",{"$f":"IF(AJ66=\"\",\"\",(AJ66/#REF!)*$W66)","v":""},{"$f":"IF(AK66=\"\",\"\",(AK66/#REF!)*$W66)","v":""},{"$f":"IF(AL66=\"\",\"\",(AL66/#REF!)*$W66)","v":""},{"$f":"IF(AM66=\"\",\"\",(AM66/#REF!)*$W66)","v":""},{"$f":"IF(AN66=\"\",\"\",(AN66/#REF!)*$W66)","v":""},{"$f":"IF(AO66=\"\",\"\",(AO66/#REF!)*$W66)","v":""},{"$f":"IF(AP66=\"\",\"\",(AP66/#REF!)*$W66)","v":""},{"$f":"IF(AQ66=\"\",\"\",(AQ66/#REF!)*$W66)","v":""},{"$f":"IF(AR66=\"\",\"\",(AR66/#REF!)*$W66)","v":""},{"$f":"IF(AS66=\"\",\"\",(AS66/#REF!)*$W66)","v":""},{"$f":"IF(AT66=\"\",\"\",(AT66/#REF!)*$W66)","v":""},{"$f":"IF(AU66=\"\",\"\",(AU66/#REF!)*$W66)","v":""},{"$f":"IF(AV66=\"\",\"\",(AV66/#REF!)*$W66)","v":""},{"$f":"IF(AW66=\"\",\"\",(AW66/#REF!)*$W66)","v":""},{"$f":"IF(AX66=\"\",\"\",(AX66/#REF!)*$W66)","v":""},{"$f":"IF(AY66=\"\",\"\",(AY66/#REF!)*$W66)","v":""},""]
[null,"PSEI08",null,null,"Pump Station","PSEI08","Camilleri St SPS",null,null,null,null,0,539744.85340000002,null,1,539744.85340000002,null,null,{"$f":"IF(Q67=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q67,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q67,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},539744.85340000002,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD67=\"\",\"\",(AD67/#REF!)*$W67)","v":""},539744.85340000002,"","","","",{"$f":"IF(AJ67=\"\",\"\",(AJ67/#REF!)*$W67)","v":""},{"$f":"IF(AK67=\"\",\"\",(AK67/#REF!)*$W67)","v":""},{"$f":"IF(AL67=\"\",\"\",(AL67/#REF!)*$W67)","v":""},{"$f":"IF(AM67=\"\",\"\",(AM67/#REF!)*$W67)","v":""},{"$f":"IF(AN67=\"\",\"\",(AN67/#REF!)*$W67)","v":""},{"$f":"IF(AO67=\"\",\"\",(AO67/#REF!)*$W67)","v":""},{"$f":"IF(AP67=\"\",\"\",(AP67/#REF!)*$W67)","v":""},{"$f":"IF(AQ67=\"\",\"\",(AQ67/#REF!)*$W67)","v":""},{"$f":"IF(AR67=\"\",\"\",(AR67/#REF!)*$W67)","v":""},{"$f":"IF(AS67=\"\",\"\",(AS67/#REF!)*$W67)","v":""},{"$f":"IF(AT67=\"\",\"\",(AT67/#REF!)*$W67)","v":""},{"$f":"IF(AU67=\"\",\"\",(AU67/#REF!)*$W67)","v":""},{"$f":"IF(AV67=\"\",\"\",(AV67/#REF!)*$W67)","v":""},{"$f":"IF(AW67=\"\",\"\",(AW67/#REF!)*$W67)","v":""},{"$f":"IF(AX67=\"\",\"\",(AX67/#REF!)*$W67)","v":""},{"$f":"IF(AY67=\"\",\"\",(AY67/#REF!)*$W67)","v":""},""]
[null,"PSEI09",null,null,"Pump Station","PSEI09","Admiral Dr SPS",null,null,null,null,0,220047.40210000001,null,1,220047.40210000001,null,null,{"$f":"IF(Q68=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q68,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q68,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},220047.40210000001,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD68=\"\",\"\",(AD68/#REF!)*$W68)","v":""},220047.40210000001,"","","","",{"$f":"IF(AJ68=\"\",\"\",(AJ68/#REF!)*$W68)","v":""},{"$f":"IF(AK68=\"\",\"\",(AK68/#REF!)*$W68)","v":""},{"$f":"IF(AL68=\"\",\"\",(AL68/#REF!)*$W68)","v":""},{"$f":"IF(AM68=\"\",\"\",(AM68/#REF!)*$W68)","v":""},{"$f":"IF(AN68=\"\",\"\",(AN68/#REF!)*$W68)","v":""},{"$f":"IF(AO68=\"\",\"\",(AO68/#REF!)*$W68)","v":""},{"$f":"IF(AP68=\"\",\"\",(AP68/#REF!)*$W68)","v":""},{"$f":"IF(AQ68=\"\",\"\",(AQ68/#REF!)*$W68)","v":""},{"$f":"IF(AR68=\"\",\"\",(AR68/#REF!)*$W68)","v":""},{"$f":"IF(AS68=\"\",\"\",(AS68/#REF!)*$W68)","v":""},{"$f":"IF(AT68=\"\",\"\",(AT68/#REF!)*$W68)","v":""},{"$f":"IF(AU68=\"\",\"\",(AU68/#REF!)*$W68)","v":""},{"$f":"IF(AV68=\"\",\"\",(AV68/#REF!)*$W68)","v":""},{"$f":"IF(AW68=\"\",\"\",(AW68/#REF!)*$W68)","v":""},{"$f":"IF(AX68=\"\",\"\",(AX68/#REF!)*$W68)","v":""},{"$f":"IF(AY68=\"\",\"\",(AY68/#REF!)*$W68)","v":""},""]
[null,"PSEI10",null,null,"Pump Station","PSEI10","Pacific Dr No 1 SPS",null,null,null,null,0,486139.17300000001,null,1,486139.17300000001,null,null,{"$f":"IF(Q69=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q69,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q69,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},486139.17300000001,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD69=\"\",\"\",(AD69/#REF!)*$W69)","v":""},486139.17300000001,"","","","",{"$f":"IF(AJ69=\"\",\"\",(AJ69/#REF!)*$W69)","v":""},{"$f":"IF(AK69=\"\",\"\",(AK69/#REF!)*$W69)","v":""},{"$f":"IF(AL69=\"\",\"\",(AL69/#REF!)*$W69)","v":""},{"$f":"IF(AM69=\"\",\"\",(AM69/#REF!)*$W69)","v":""},{"$f":"IF(AN69=\"\",\"\",(AN69/#REF!)*$W69)","v":""},{"$f":"IF(AO69=\"\",\"\",(AO69/#REF!)*$W69)","v":""},{"$f":"IF(AP69=\"\",\"\",(AP69/#REF!)*$W69)","v":""},{"$f":"IF(AQ69=\"\",\"\",(AQ69/#REF!)*$W69)","v":""},{"$f":"IF(AR69=\"\",\"\",(AR69/#REF!)*$W69)","v":""},{"$f":"IF(AS69=\"\",\"\",(AS69/#REF!)*$W69)","v":""},{"$f":"IF(AT69=\"\",\"\",(AT69/#REF!)*$W69)","v":""},{"$f":"IF(AU69=\"\",\"\",(AU69/#REF!)*$W69)","v":""},{"$f":"IF(AV69=\"\",\"\",(AV69/#REF!)*$W69)","v":""},{"$f":"IF(AW69=\"\",\"\",(AW69/#REF!)*$W69)","v":""},{"$f":"IF(AX69=\"\",\"\",(AX69/#REF!)*$W69)","v":""},{"$f":"IF(AY69=\"\",\"\",(AY69/#REF!)*$W69)","v":""},""]
[null,"PSEI11",null,null,"Pump Station","PSEI11","Bourke St SPS",null,null,null,null,0,234655.07780000003,null,1,234655.07780000003,null,null,{"$f":"IF(Q70=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q70,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q70,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},234655.07780000003,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD70=\"\",\"\",(AD70/#REF!)*$W70)","v":""},234655.07780000003,"","","","",{"$f":"IF(AJ70=\"\",\"\",(AJ70/#REF!)*$W70)","v":""},{"$f":"IF(AK70=\"\",\"\",(AK70/#REF!)*$W70)","v":""},{"$f":"IF(AL70=\"\",\"\",(AL70/#REF!)*$W70)","v":""},{"$f":"IF(AM70=\"\",\"\",(AM70/#REF!)*$W70)","v":""},{"$f":"IF(AN70=\"\",\"\",(AN70/#REF!)*$W70)","v":""},{"$f":"IF(AO70=\"\",\"\",(AO70/#REF!)*$W70)","v":""},{"$f":"IF(AP70=\"\",\"\",(AP70/#REF!)*$W70)","v":""},{"$f":"IF(AQ70=\"\",\"\",(AQ70/#REF!)*$W70)","v":""},{"$f":"IF(AR70=\"\",\"\",(AR70/#REF!)*$W70)","v":""},{"$f":"IF(AS70=\"\",\"\",(AS70/#REF!)*$W70)","v":""},{"$f":"IF(AT70=\"\",\"\",(AT70/#REF!)*$W70)","v":""},{"$f":"IF(AU70=\"\",\"\",(AU70/#REF!)*$W70)","v":""},{"$f":"IF(AV70=\"\",\"\",(AV70/#REF!)*$W70)","v":""},{"$f":"IF(AW70=\"\",\"\",(AW70/#REF!)*$W70)","v":""},{"$f":"IF(AX70=\"\",\"\",(AX70/#REF!)*$W70)","v":""},{"$f":"IF(AY70=\"\",\"\",(AY70/#REF!)*$W70)","v":""},""]
[null,"PSEI13",null,null,"Pump Station","PSEI13","Avalon Dr SPS",null,null,null,null,0,236802.97399999999,null,1,236802.97399999999,null,null,{"$f":"IF(Q71=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q71,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q71,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},236802.97399999999,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD71=\"\",\"\",(AD71/#REF!)*$W71)","v":""},236802.97399999999,"","","","",{"$f":"IF(AJ71=\"\",\"\",(AJ71/#REF!)*$W71)","v":""},{"$f":"IF(AK71=\"\",\"\",(AK71/#REF!)*$W71)","v":""},{"$f":"IF(AL71=\"\",\"\",(AL71/#REF!)*$W71)","v":""},{"$f":"IF(AM71=\"\",\"\",(AM71/#REF!)*$W71)","v":""},{"$f":"IF(AN71=\"\",\"\",(AN71/#REF!)*$W71)","v":""},{"$f":"IF(AO71=\"\",\"\",(AO71/#REF!)*$W71)","v":""},{"$f":"IF(AP71=\"\",\"\",(AP71/#REF!)*$W71)","v":""},{"$f":"IF(AQ71=\"\",\"\",(AQ71/#REF!)*$W71)","v":""},{"$f":"IF(AR71=\"\",\"\",(AR71/#REF!)*$W71)","v":""},{"$f":"IF(AS71=\"\",\"\",(AS71/#REF!)*$W71)","v":""},{"$f":"IF(AT71=\"\",\"\",(AT71/#REF!)*$W71)","v":""},{"$f":"IF(AU71=\"\",\"\",(AU71/#REF!)*$W71)","v":""},{"$f":"IF(AV71=\"\",\"\",(AV71/#REF!)*$W71)","v":""},{"$f":"IF(AW71=\"\",\"\",(AW71/#REF!)*$W71)","v":""},{"$f":"IF(AX71=\"\",\"\",(AX71/#REF!)*$W71)","v":""},{"$f":"IF(AY71=\"\",\"\",(AY71/#REF!)*$W71)","v":""},""]
[null,"PSEI14",null,null,"Pump Station","PSEI14","Pacific Dr No 2 SPS",null,null,null,null,0,309237.27350000001,null,1,309237.27350000001,null,null,{"$f":"IF(Q72=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q72,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q72,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},309237.27350000001,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD72=\"\",\"\",(AD72/#REF!)*$W72)","v":""},309237.27350000001,"","","","",{"$f":"IF(AJ72=\"\",\"\",(AJ72/#REF!)*$W72)","v":""},{"$f":"IF(AK72=\"\",\"\",(AK72/#REF!)*$W72)","v":""},{"$f":"IF(AL72=\"\",\"\",(AL72/#REF!)*$W72)","v":""},{"$f":"IF(AM72=\"\",\"\",(AM72/#REF!)*$W72)","v":""},{"$f":"IF(AN72=\"\",\"\",(AN72/#REF!)*$W72)","v":""},{"$f":"IF(AO72=\"\",\"\",(AO72/#REF!)*$W72)","v":""},{"$f":"IF(AP72=\"\",\"\",(AP72/#REF!)*$W72)","v":""},{"$f":"IF(AQ72=\"\",\"\",(AQ72/#REF!)*$W72)","v":""},{"$f":"IF(AR72=\"\",\"\",(AR72/#REF!)*$W72)","v":""},{"$f":"IF(AS72=\"\",\"\",(AS72/#REF!)*$W72)","v":""},{"$f":"IF(AT72=\"\",\"\",(AT72/#REF!)*$W72)","v":""},{"$f":"IF(AU72=\"\",\"\",(AU72/#REF!)*$W72)","v":""},{"$f":"IF(AV72=\"\",\"\",(AV72/#REF!)*$W72)","v":""},{"$f":"IF(AW72=\"\",\"\",(AW72/#REF!)*$W72)","v":""},{"$f":"IF(AX72=\"\",\"\",(AX72/#REF!)*$W72)","v":""},{"$f":"IF(AY72=\"\",\"\",(AY72/#REF!)*$W72)","v":""},""]
[null,"PSEI15",null,null,"Pump Station","PSEI15","Whitehaven Dr SPS",null,null,null,null,0,225000,null,1,225000,null,null,{"$f":"IF(Q73=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q73,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q73,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},225000,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD73=\"\",\"\",(AD73/#REF!)*$W73)","v":""},225000,"","","","",{"$f":"IF(AJ73=\"\",\"\",(AJ73/#REF!)*$W73)","v":""},{"$f":"IF(AK73=\"\",\"\",(AK73/#REF!)*$W73)","v":""},{"$f":"IF(AL73=\"\",\"\",(AL73/#REF!)*$W73)","v":""},{"$f":"IF(AM73=\"\",\"\",(AM73/#REF!)*$W73)","v":""},{"$f":"IF(AN73=\"\",\"\",(AN73/#REF!)*$W73)","v":""},{"$f":"IF(AO73=\"\",\"\",(AO73/#REF!)*$W73)","v":""},{"$f":"IF(AP73=\"\",\"\",(AP73/#REF!)*$W73)","v":""},{"$f":"IF(AQ73=\"\",\"\",(AQ73/#REF!)*$W73)","v":""},{"$f":"IF(AR73=\"\",\"\",(AR73/#REF!)*$W73)","v":""},{"$f":"IF(AS73=\"\",\"\",(AS73/#REF!)*$W73)","v":""},{"$f":"IF(AT73=\"\",\"\",(AT73/#REF!)*$W73)","v":""},{"$f":"IF(AU73=\"\",\"\",(AU73/#REF!)*$W73)","v":""},{"$f":"IF(AV73=\"\",\"\",(AV73/#REF!)*$W73)","v":""},{"$f":"IF(AW73=\"\",\"\",(AW73/#REF!)*$W73)","v":""},{"$f":"IF(AX73=\"\",\"\",(AX73/#REF!)*$W73)","v":""},{"$f":"IF(AY73=\"\",\"\",(AY73/#REF!)*$W73)","v":""},""]
[null,"PSEI16",null,null,"Pump Station","PSEI16","Duranbah Cct SPS",null,null,null,null,0,126302.8486,null,1,126302.8486,null,null,{"$f":"IF(Q74=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q74,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q74,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},126302.8486,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD74=\"\",\"\",(AD74/#REF!)*$W74)","v":""},126302.8486,"","","","",{"$f":"IF(AJ74=\"\",\"\",(AJ74/#REF!)*$W74)","v":""},{"$f":"IF(AK74=\"\",\"\",(AK74/#REF!)*$W74)","v":""},{"$f":"IF(AL74=\"\",\"\",(AL74/#REF!)*$W74)","v":""},{"$f":"IF(AM74=\"\",\"\",(AM74/#REF!)*$W74)","v":""},{"$f":"IF(AN74=\"\",\"\",(AN74/#REF!)*$W74)","v":""},{"$f":"IF(AO74=\"\",\"\",(AO74/#REF!)*$W74)","v":""},{"$f":"IF(AP74=\"\",\"\",(AP74/#REF!)*$W74)","v":""},{"$f":"IF(AQ74=\"\",\"\",(AQ74/#REF!)*$W74)","v":""},{"$f":"IF(AR74=\"\",\"\",(AR74/#REF!)*$W74)","v":""},{"$f":"IF(AS74=\"\",\"\",(AS74/#REF!)*$W74)","v":""},{"$f":"IF(AT74=\"\",\"\",(AT74/#REF!)*$W74)","v":""},{"$f":"IF(AU74=\"\",\"\",(AU74/#REF!)*$W74)","v":""},{"$f":"IF(AV74=\"\",\"\",(AV74/#REF!)*$W74)","v":""},{"$f":"IF(AW74=\"\",\"\",(AW74/#REF!)*$W74)","v":""},{"$f":"IF(AX74=\"\",\"\",(AX74/#REF!)*$W74)","v":""},{"$f":"IF(AY74=\"\",\"\",(AY74/#REF!)*$W74)","v":""},""]
[null,"PSGL01",null,null,"Pump Station","PSGL01","Frank Cowley Dr SPS",null,null,null,null,0,297638.44660000002,null,1,297638.44660000002,null,null,{"$f":"IF(Q75=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q75,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q75,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},297638.44660000002,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD75=\"\",\"\",(AD75/#REF!)*$W75)","v":""},"",297638.44660000002,"","","",{"$f":"IF(AJ75=\"\",\"\",(AJ75/#REF!)*$W75)","v":""},{"$f":"IF(AK75=\"\",\"\",(AK75/#REF!)*$W75)","v":""},{"$f":"IF(AL75=\"\",\"\",(AL75/#REF!)*$W75)","v":""},{"$f":"IF(AM75=\"\",\"\",(AM75/#REF!)*$W75)","v":""},{"$f":"IF(AN75=\"\",\"\",(AN75/#REF!)*$W75)","v":""},{"$f":"IF(AO75=\"\",\"\",(AO75/#REF!)*$W75)","v":""},{"$f":"IF(AP75=\"\",\"\",(AP75/#REF!)*$W75)","v":""},{"$f":"IF(AQ75=\"\",\"\",(AQ75/#REF!)*$W75)","v":""},{"$f":"IF(AR75=\"\",\"\",(AR75/#REF!)*$W75)","v":""},{"$f":"IF(AS75=\"\",\"\",(AS75/#REF!)*$W75)","v":""},{"$f":"IF(AT75=\"\",\"\",(AT75/#REF!)*$W75)","v":""},{"$f":"IF(AU75=\"\",\"\",(AU75/#REF!)*$W75)","v":""},{"$f":"IF(AV75=\"\",\"\",(AV75/#REF!)*$W75)","v":""},{"$f":"IF(AW75=\"\",\"\",(AW75/#REF!)*$W75)","v":""},{"$f":"IF(AX75=\"\",\"\",(AX75/#REF!)*$W75)","v":""},{"$f":"IF(AY75=\"\",\"\",(AY75/#REF!)*$W75)","v":""},""]
[null,"PSGL02",null,null,"Pump Station","PSGL02","Cinnamon Dr SPS",null,null,null,null,0,275172.4388,null,1,275172.4388,null,null,{"$f":"IF(Q76=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q76,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q76,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},275172.4388,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD76=\"\",\"\",(AD76/#REF!)*$W76)","v":""},"",275172.4388,"","","",{"$f":"IF(AJ76=\"\",\"\",(AJ76/#REF!)*$W76)","v":""},{"$f":"IF(AK76=\"\",\"\",(AK76/#REF!)*$W76)","v":""},{"$f":"IF(AL76=\"\",\"\",(AL76/#REF!)*$W76)","v":""},{"$f":"IF(AM76=\"\",\"\",(AM76/#REF!)*$W76)","v":""},{"$f":"IF(AN76=\"\",\"\",(AN76/#REF!)*$W76)","v":""},{"$f":"IF(AO76=\"\",\"\",(AO76/#REF!)*$W76)","v":""},{"$f":"IF(AP76=\"\",\"\",(AP76/#REF!)*$W76)","v":""},{"$f":"IF(AQ76=\"\",\"\",(AQ76/#REF!)*$W76)","v":""},{"$f":"IF(AR76=\"\",\"\",(AR76/#REF!)*$W76)","v":""},{"$f":"IF(AS76=\"\",\"\",(AS76/#REF!)*$W76)","v":""},{"$f":"IF(AT76=\"\",\"\",(AT76/#REF!)*$W76)","v":""},{"$f":"IF(AU76=\"\",\"\",(AU76/#REF!)*$W76)","v":""},{"$f":"IF(AV76=\"\",\"\",(AV76/#REF!)*$W76)","v":""},{"$f":"IF(AW76=\"\",\"\",(AW76/#REF!)*$W76)","v":""},{"$f":"IF(AX76=\"\",\"\",(AX76/#REF!)*$W76)","v":""},{"$f":"IF(AY76=\"\",\"\",(AY76/#REF!)*$W76)","v":""},""]
[null,"PSGL04",null,null,"Pump Station","PSGL04","Wheeler Dr SPS",null,null,null,null,0,376433.02629999997,null,1,376433.02629999997,null,null,{"$f":"IF(Q77=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q77,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q77,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},376433.02629999997,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD77=\"\",\"\",(AD77/#REF!)*$W77)","v":""},"",376433.02629999997,"","","",{"$f":"IF(AJ77=\"\",\"\",(AJ77/#REF!)*$W77)","v":""},{"$f":"IF(AK77=\"\",\"\",(AK77/#REF!)*$W77)","v":""},{"$f":"IF(AL77=\"\",\"\",(AL77/#REF!)*$W77)","v":""},{"$f":"IF(AM77=\"\",\"\",(AM77/#REF!)*$W77)","v":""},{"$f":"IF(AN77=\"\",\"\",(AN77/#REF!)*$W77)","v":""},{"$f":"IF(AO77=\"\",\"\",(AO77/#REF!)*$W77)","v":""},{"$f":"IF(AP77=\"\",\"\",(AP77/#REF!)*$W77)","v":""},{"$f":"IF(AQ77=\"\",\"\",(AQ77/#REF!)*$W77)","v":""},{"$f":"IF(AR77=\"\",\"\",(AR77/#REF!)*$W77)","v":""},{"$f":"IF(AS77=\"\",\"\",(AS77/#REF!)*$W77)","v":""},{"$f":"IF(AT77=\"\",\"\",(AT77/#REF!)*$W77)","v":""},{"$f":"IF(AU77=\"\",\"\",(AU77/#REF!)*$W77)","v":""},{"$f":"IF(AV77=\"\",\"\",(AV77/#REF!)*$W77)","v":""},{"$f":"IF(AW77=\"\",\"\",(AW77/#REF!)*$W77)","v":""},{"$f":"IF(AX77=\"\",\"\",(AX77/#REF!)*$W77)","v":""},{"$f":"IF(AY77=\"\",\"\",(AY77/#REF!)*$W77)","v":""},""]
[null,"PSGL05",null,null,"Pump Station","PSGL05","Lindwall Cct SPS",null,null,null,null,{"$f":"IF(H78=SewerTYPE1,VLOOKUP(J78,SewerUnitrates1,2,FALSE),IF(H78=SEWERTYPE2,VLOOKUP((J78&\"_\"&K78),Sewerrates2,2,FALSE),0))","v":0},315250.98120000004,null,{"$f":"IF(N78=\"\",1,VLOOKUP(N78,Sewersitecond,2,FALSE))","v":1},315250.98120000004,null,null,{"$f":"IF(Q78=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q78,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q78,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},315250.98120000004,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD78=\"\",\"\",(AD78/#REF!)*$W78)","v":""},"",315250.98120000004,"","","",{"$f":"IF(AJ78=\"\",\"\",(AJ78/#REF!)*$W78)","v":""},{"$f":"IF(AK78=\"\",\"\",(AK78/#REF!)*$W78)","v":""},{"$f":"IF(AL78=\"\",\"\",(AL78/#REF!)*$W78)","v":""},{"$f":"IF(AM78=\"\",\"\",(AM78/#REF!)*$W78)","v":""},{"$f":"IF(AN78=\"\",\"\",(AN78/#REF!)*$W78)","v":""},{"$f":"IF(AO78=\"\",\"\",(AO78/#REF!)*$W78)","v":""},{"$f":"IF(AP78=\"\",\"\",(AP78/#REF!)*$W78)","v":""},{"$f":"IF(AQ78=\"\",\"\",(AQ78/#REF!)*$W78)","v":""},{"$f":"IF(AR78=\"\",\"\",(AR78/#REF!)*$W78)","v":""},{"$f":"IF(AS78=\"\",\"\",(AS78/#REF!)*$W78)","v":""},{"$f":"IF(AT78=\"\",\"\",(AT78/#REF!)*$W78)","v":""},{"$f":"IF(AU78=\"\",\"\",(AU78/#REF!)*$W78)","v":""},{"$f":"IF(AV78=\"\",\"\",(AV78/#REF!)*$W78)","v":""},{"$f":"IF(AW78=\"\",\"\",(AW78/#REF!)*$W78)","v":""},{"$f":"IF(AX78=\"\",\"\",(AX78/#REF!)*$W78)","v":""},{"$f":"IF(AY78=\"\",\"\",(AY78/#REF!)*$W78)","v":""},""]
[null,"PSGL06",null,null,"Pump Station","PSGL06","Pioneer St SPS",null,null,null,null,0,367716.12640000007,null,1,{"$f":"IF(M79=\"\",\"\",M79*O79)","v":367716.12640000007},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},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P79+T79)*V79,0)","v":367716.12640000007},null,"y",null,null,"",null,null,{"$f":"IF(X79=\"y\",AE$14,IF(AND(X79>0,X79<=1),X79*AE$14,\"\"))","v":""},{"$f":"IF(Y79=\"y\",AF$14,IF(AND(Y79>0,Y79<=1),Y79*AF$14,\"\"))","v":52373},{"$f":"IF(Z79=\"y\",AG$14,IF(AND(Z79>0,Z79<=1),Z79*AG$14,\"\"))","v":""},{"$f":"IF(AA79=\"y\",AH$14,IF(AND(AA79>0,AA79<=1),AA79*AH$14,\"\"))","v":""},{"$f":"IF(AB79=\"y\",AI$14,IF(AND(AB79>0,AB79<=1),AB79*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD79=\"\",\"\",(AD79/#REF!)*$W79)","v":""},"",367716.12640000007,"","","",{"$f":"IF(AJ79=\"\",\"\",(AJ79/#REF!)*$W79)","v":""},{"$f":"IF(AK79=\"\",\"\",(AK79/#REF!)*$W79)","v":""},{"$f":"IF(AL79=\"\",\"\",(AL79/#REF!)*$W79)","v":""},{"$f":"IF(AM79=\"\",\"\",(AM79/#REF!)*$W79)","v":""},{"$f":"IF(AN79=\"\",\"\",(AN79/#REF!)*$W79)","v":""},{"$f":"IF(AO79=\"\",\"\",(AO79/#REF!)*$W79)","v":""},{"$f":"IF(AP79=\"\",\"\",(AP79/#REF!)*$W79)","v":""},{"$f":"IF(AQ79=\"\",\"\",(AQ79/#REF!)*$W79)","v":""},{"$f":"IF(AR79=\"\",\"\",(AR79/#REF!)*$W79)","v":""},{"$f":"IF(AS79=\"\",\"\",(AS79/#REF!)*$W79)","v":""},{"$f":"IF(AT79=\"\",\"\",(AT79/#REF!)*$W79)","v":""},{"$f":"IF(AU79=\"\",\"\",(AU79/#REF!)*$W79)","v":""},{"$f":"IF(AV79=\"\",\"\",(AV79/#REF!)*$W79)","v":""},{"$f":"IF(AW79=\"\",\"\",(AW79/#REF!)*$W79)","v":""},{"$f":"IF(AX79=\"\",\"\",(AX79/#REF!)*$W79)","v":""},{"$f":"IF(AY79=\"\",\"\",(AY79/#REF!)*$W79)","v":""},{"$f":"IF(SUM(BB79:BV79)=W79,\"\",\"ERROR\")","v":""}]
[null,"PSGL07",null,null,"Pump Station","PSGL07","Dianella Dr SPS",null,null,null,null,0,285613.18,null,1,285613.18,null,null,{"$f":"IF(Q80=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q80,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q80,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},285613.18,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD80=\"\",\"\",(AD80/#REF!)*$W80)","v":""},"",285613.18,"","","",{"$f":"IF(AJ80=\"\",\"\",(AJ80/#REF!)*$W80)","v":""},{"$f":"IF(AK80=\"\",\"\",(AK80/#REF!)*$W80)","v":""},{"$f":"IF(AL80=\"\",\"\",(AL80/#REF!)*$W80)","v":""},{"$f":"IF(AM80=\"\",\"\",(AM80/#REF!)*$W80)","v":""},{"$f":"IF(AN80=\"\",\"\",(AN80/#REF!)*$W80)","v":""},{"$f":"IF(AO80=\"\",\"\",(AO80/#REF!)*$W80)","v":""},{"$f":"IF(AP80=\"\",\"\",(AP80/#REF!)*$W80)","v":""},{"$f":"IF(AQ80=\"\",\"\",(AQ80/#REF!)*$W80)","v":""},{"$f":"IF(AR80=\"\",\"\",(AR80/#REF!)*$W80)","v":""},{"$f":"IF(AS80=\"\",\"\",(AS80/#REF!)*$W80)","v":""},{"$f":"IF(AT80=\"\",\"\",(AT80/#REF!)*$W80)","v":""},{"$f":"IF(AU80=\"\",\"\",(AU80/#REF!)*$W80)","v":""},{"$f":"IF(AV80=\"\",\"\",(AV80/#REF!)*$W80)","v":""},{"$f":"IF(AW80=\"\",\"\",(AW80/#REF!)*$W80)","v":""},{"$f":"IF(AX80=\"\",\"\",(AX80/#REF!)*$W80)","v":""},{"$f":"IF(AY80=\"\",\"\",(AY80/#REF!)*$W80)","v":""},""]
[null,"PSGL08",null,null,"Pump Station","PSGL08","Gingham St SPS",null,null,null,null,0,219839.61220000003,null,1,219839.61220000003,null,null,{"$f":"IF(Q81=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q81,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q81,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},219839.61220000003,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE81:AY81)","v":52373},{"$f":"IF(AD81=\"\",\"\",(AD81/#REF!)*$W81)","v":""},{"$f":"IF(AE81=\"\",\"\",(AE81/$AZ81)*$W81)","v":""},{"$f":"IF(AF81=\"\",\"\",(AF81/$AZ81)*$W81)","v":219839.61220000003},{"$f":"IF(AG81=\"\",\"\",(AG81/$AZ81)*$W81)","v":""},{"$f":"IF(AH81=\"\",\"\",(AH81/$AZ81)*$W81)","v":""},{"$f":"IF(AI81=\"\",\"\",(AI81/$AZ81)*$W81)","v":""},{"$f":"IF(AJ81=\"\",\"\",(AJ81/#REF!)*$W81)","v":""},{"$f":"IF(AK81=\"\",\"\",(AK81/#REF!)*$W81)","v":""},{"$f":"IF(AL81=\"\",\"\",(AL81/#REF!)*$W81)","v":""},{"$f":"IF(AM81=\"\",\"\",(AM81/#REF!)*$W81)","v":""},{"$f":"IF(AN81=\"\",\"\",(AN81/#REF!)*$W81)","v":""},{"$f":"IF(AO81=\"\",\"\",(AO81/#REF!)*$W81)","v":""},{"$f":"IF(AP81=\"\",\"\",(AP81/#REF!)*$W81)","v":""},{"$f":"IF(AQ81=\"\",\"\",(AQ81/#REF!)*$W81)","v":""},{"$f":"IF(AR81=\"\",\"\",(AR81/#REF!)*$W81)","v":""},{"$f":"IF(AS81=\"\",\"\",(AS81/#REF!)*$W81)","v":""},{"$f":"IF(AT81=\"\",\"\",(AT81/#REF!)*$W81)","v":""},{"$f":"IF(AU81=\"\",\"\",(AU81/#REF!)*$W81)","v":""},{"$f":"IF(AV81=\"\",\"\",(AV81/#REF!)*$W81)","v":""},{"$f":"IF(AW81=\"\",\"\",(AW81/#REF!)*$W81)","v":""},{"$f":"IF(AX81=\"\",\"\",(AX81/#REF!)*$W81)","v":""},{"$f":"IF(AY81=\"\",\"\",(AY81/#REF!)*$W81)","v":""},""]
[null,"PSHA01",null,null,"Pump Station","PSHA01","Mulherin Dr SPS",null,null,null,null,0,296662.06719999999,null,1,296662.06719999999,null,null,{"$f":"IF(Q82=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q82,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q82,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},296662.06719999999,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD82=\"\",\"\",(AD82/#REF!)*$W82)","v":""},"",296662.06719999999,"","","",{"$f":"IF(AJ82=\"\",\"\",(AJ82/#REF!)*$W82)","v":""},{"$f":"IF(AK82=\"\",\"\",(AK82/#REF!)*$W82)","v":""},{"$f":"IF(AL82=\"\",\"\",(AL82/#REF!)*$W82)","v":""},{"$f":"IF(AM82=\"\",\"\",(AM82/#REF!)*$W82)","v":""},{"$f":"IF(AN82=\"\",\"\",(AN82/#REF!)*$W82)","v":""},{"$f":"IF(AO82=\"\",\"\",(AO82/#REF!)*$W82)","v":""},{"$f":"IF(AP82=\"\",\"\",(AP82/#REF!)*$W82)","v":""},{"$f":"IF(AQ82=\"\",\"\",(AQ82/#REF!)*$W82)","v":""},{"$f":"IF(AR82=\"\",\"\",(AR82/#REF!)*$W82)","v":""},{"$f":"IF(AS82=\"\",\"\",(AS82/#REF!)*$W82)","v":""},{"$f":"IF(AT82=\"\",\"\",(AT82/#REF!)*$W82)","v":""},{"$f":"IF(AU82=\"\",\"\",(AU82/#REF!)*$W82)","v":""},{"$f":"IF(AV82=\"\",\"\",(AV82/#REF!)*$W82)","v":""},{"$f":"IF(AW82=\"\",\"\",(AW82/#REF!)*$W82)","v":""},{"$f":"IF(AX82=\"\",\"\",(AX82/#REF!)*$W82)","v":""},{"$f":"IF(AY82=\"\",\"\",(AY82/#REF!)*$W82)","v":""},""]
[null,"PSHA02",null,null,"Pump Station","PSHA02","Spiller Ave SPS",null,null,null,null,0,319671.08980000002,null,1,319671.08980000002,null,null,{"$f":"IF(Q83=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q83,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q83,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},319671.08980000002,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD83=\"\",\"\",(AD83/#REF!)*$W83)","v":""},"",319671.08980000002,"","","",{"$f":"IF(AJ83=\"\",\"\",(AJ83/#REF!)*$W83)","v":""},{"$f":"IF(AK83=\"\",\"\",(AK83/#REF!)*$W83)","v":""},{"$f":"IF(AL83=\"\",\"\",(AL83/#REF!)*$W83)","v":""},{"$f":"IF(AM83=\"\",\"\",(AM83/#REF!)*$W83)","v":""},{"$f":"IF(AN83=\"\",\"\",(AN83/#REF!)*$W83)","v":""},{"$f":"IF(AO83=\"\",\"\",(AO83/#REF!)*$W83)","v":""},{"$f":"IF(AP83=\"\",\"\",(AP83/#REF!)*$W83)","v":""},{"$f":"IF(AQ83=\"\",\"\",(AQ83/#REF!)*$W83)","v":""},{"$f":"IF(AR83=\"\",\"\",(AR83/#REF!)*$W83)","v":""},{"$f":"IF(AS83=\"\",\"\",(AS83/#REF!)*$W83)","v":""},{"$f":"IF(AT83=\"\",\"\",(AT83/#REF!)*$W83)","v":""},{"$f":"IF(AU83=\"\",\"\",(AU83/#REF!)*$W83)","v":""},{"$f":"IF(AV83=\"\",\"\",(AV83/#REF!)*$W83)","v":""},{"$f":"IF(AW83=\"\",\"\",(AW83/#REF!)*$W83)","v":""},{"$f":"IF(AX83=\"\",\"\",(AX83/#REF!)*$W83)","v":""},{"$f":"IF(AY83=\"\",\"\",(AY83/#REF!)*$W83)","v":""},""]
[null,"PSHA03",null,null,"Pump Station","PSHA03","Mt Bassett SPS",null,null,null,null,0,4332651.6786000002,null,1,4332651.6786000002,null,null,{"$f":"IF(Q84=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q84,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q84,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4332651.6786000002,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD84=\"\",\"\",(AD84/#REF!)*$W84)","v":""},"",4332651.6786000002,"","","",{"$f":"IF(AJ84=\"\",\"\",(AJ84/#REF!)*$W84)","v":""},{"$f":"IF(AK84=\"\",\"\",(AK84/#REF!)*$W84)","v":""},{"$f":"IF(AL84=\"\",\"\",(AL84/#REF!)*$W84)","v":""},{"$f":"IF(AM84=\"\",\"\",(AM84/#REF!)*$W84)","v":""},{"$f":"IF(AN84=\"\",\"\",(AN84/#REF!)*$W84)","v":""},{"$f":"IF(AO84=\"\",\"\",(AO84/#REF!)*$W84)","v":""},{"$f":"IF(AP84=\"\",\"\",(AP84/#REF!)*$W84)","v":""},{"$f":"IF(AQ84=\"\",\"\",(AQ84/#REF!)*$W84)","v":""},{"$f":"IF(AR84=\"\",\"\",(AR84/#REF!)*$W84)","v":""},{"$f":"IF(AS84=\"\",\"\",(AS84/#REF!)*$W84)","v":""},{"$f":"IF(AT84=\"\",\"\",(AT84/#REF!)*$W84)","v":""},{"$f":"IF(AU84=\"\",\"\",(AU84/#REF!)*$W84)","v":""},{"$f":"IF(AV84=\"\",\"\",(AV84/#REF!)*$W84)","v":""},{"$f":"IF(AW84=\"\",\"\",(AW84/#REF!)*$W84)","v":""},{"$f":"IF(AX84=\"\",\"\",(AX84/#REF!)*$W84)","v":""},{"$f":"IF(AY84=\"\",\"\",(AY84/#REF!)*$W84)","v":""},""]
[null,"PSMA01",null,null,"Pump Station","PSMA01","Paul St SPS",null,null,null,null,0,2138068.4882999999,null,1,2138068.4882999999,null,null,{"$f":"IF(Q85=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q85,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q85,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2138068.4882999999,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD85=\"\",\"\",(AD85/#REF!)*$W85)","v":""},"","","",2138068.4882999999,"",{"$f":"IF(AJ85=\"\",\"\",(AJ85/#REF!)*$W85)","v":""},{"$f":"IF(AK85=\"\",\"\",(AK85/#REF!)*$W85)","v":""},{"$f":"IF(AL85=\"\",\"\",(AL85/#REF!)*$W85)","v":""},{"$f":"IF(AM85=\"\",\"\",(AM85/#REF!)*$W85)","v":""},{"$f":"IF(AN85=\"\",\"\",(AN85/#REF!)*$W85)","v":""},{"$f":"IF(AO85=\"\",\"\",(AO85/#REF!)*$W85)","v":""},{"$f":"IF(AP85=\"\",\"\",(AP85/#REF!)*$W85)","v":""},{"$f":"IF(AQ85=\"\",\"\",(AQ85/#REF!)*$W85)","v":""},{"$f":"IF(AR85=\"\",\"\",(AR85/#REF!)*$W85)","v":""},{"$f":"IF(AS85=\"\",\"\",(AS85/#REF!)*$W85)","v":""},{"$f":"IF(AT85=\"\",\"\",(AT85/#REF!)*$W85)","v":""},{"$f":"IF(AU85=\"\",\"\",(AU85/#REF!)*$W85)","v":""},{"$f":"IF(AV85=\"\",\"\",(AV85/#REF!)*$W85)","v":""},{"$f":"IF(AW85=\"\",\"\",(AW85/#REF!)*$W85)","v":""},{"$f":"IF(AX85=\"\",\"\",(AX85/#REF!)*$W85)","v":""},{"$f":"IF(AY85=\"\",\"\",(AY85/#REF!)*$W85)","v":""},""]
[null,"PSMA02",null,null,"Pump Station","PSMA02","Anzac Ave No 1 SPS",null,null,null,null,0,287683.77470000001,null,1,287683.77470000001,null,null,{"$f":"IF(Q86=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q86,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q86,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},287683.77470000001,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD86=\"\",\"\",(AD86/#REF!)*$W86)","v":""},"","","",287683.77470000001,"",{"$f":"IF(AJ86=\"\",\"\",(AJ86/#REF!)*$W86)","v":""},{"$f":"IF(AK86=\"\",\"\",(AK86/#REF!)*$W86)","v":""},{"$f":"IF(AL86=\"\",\"\",(AL86/#REF!)*$W86)","v":""},{"$f":"IF(AM86=\"\",\"\",(AM86/#REF!)*$W86)","v":""},{"$f":"IF(AN86=\"\",\"\",(AN86/#REF!)*$W86)","v":""},{"$f":"IF(AO86=\"\",\"\",(AO86/#REF!)*$W86)","v":""},{"$f":"IF(AP86=\"\",\"\",(AP86/#REF!)*$W86)","v":""},{"$f":"IF(AQ86=\"\",\"\",(AQ86/#REF!)*$W86)","v":""},{"$f":"IF(AR86=\"\",\"\",(AR86/#REF!)*$W86)","v":""},{"$f":"IF(AS86=\"\",\"\",(AS86/#REF!)*$W86)","v":""},{"$f":"IF(AT86=\"\",\"\",(AT86/#REF!)*$W86)","v":""},{"$f":"IF(AU86=\"\",\"\",(AU86/#REF!)*$W86)","v":""},{"$f":"IF(AV86=\"\",\"\",(AV86/#REF!)*$W86)","v":""},{"$f":"IF(AW86=\"\",\"\",(AW86/#REF!)*$W86)","v":""},{"$f":"IF(AX86=\"\",\"\",(AX86/#REF!)*$W86)","v":""},{"$f":"IF(AY86=\"\",\"\",(AY86/#REF!)*$W86)","v":""},""]
[null,"PSMA03",null,null,"Pump Station","PSMA03","Alan St SPS",null,null,null,null,0,279694.7268,null,1,279694.7268,null,null,{"$f":"IF(Q87=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q87,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q87,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},279694.7268,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD87=\"\",\"\",(AD87/#REF!)*$W87)","v":""},"","","",279694.7268,"",{"$f":"IF(AJ87=\"\",\"\",(AJ87/#REF!)*$W87)","v":""},{"$f":"IF(AK87=\"\",\"\",(AK87/#REF!)*$W87)","v":""},{"$f":"IF(AL87=\"\",\"\",(AL87/#REF!)*$W87)","v":""},{"$f":"IF(AM87=\"\",\"\",(AM87/#REF!)*$W87)","v":""},{"$f":"IF(AN87=\"\",\"\",(AN87/#REF!)*$W87)","v":""},{"$f":"IF(AO87=\"\",\"\",(AO87/#REF!)*$W87)","v":""},{"$f":"IF(AP87=\"\",\"\",(AP87/#REF!)*$W87)","v":""},{"$f":"IF(AQ87=\"\",\"\",(AQ87/#REF!)*$W87)","v":""},{"$f":"IF(AR87=\"\",\"\",(AR87/#REF!)*$W87)","v":""},{"$f":"IF(AS87=\"\",\"\",(AS87/#REF!)*$W87)","v":""},{"$f":"IF(AT87=\"\",\"\",(AT87/#REF!)*$W87)","v":""},{"$f":"IF(AU87=\"\",\"\",(AU87/#REF!)*$W87)","v":""},{"$f":"IF(AV87=\"\",\"\",(AV87/#REF!)*$W87)","v":""},{"$f":"IF(AW87=\"\",\"\",(AW87/#REF!)*$W87)","v":""},{"$f":"IF(AX87=\"\",\"\",(AX87/#REF!)*$W87)","v":""},{"$f":"IF(AY87=\"\",\"\",(AY87/#REF!)*$W87)","v":""},""]
[null,"PSMA04",null,null,"Pump Station","PSMA04","Anzac Ave No 2 SPS",null,null,null,null,0,293158.99900000001,null,1,293158.99900000001,null,null,{"$f":"IF(Q88=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q88,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q88,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},293158.99900000001,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD88=\"\",\"\",(AD88/#REF!)*$W88)","v":""},"","","",293158.99900000001,"",{"$f":"IF(AJ88=\"\",\"\",(AJ88/#REF!)*$W88)","v":""},{"$f":"IF(AK88=\"\",\"\",(AK88/#REF!)*$W88)","v":""},{"$f":"IF(AL88=\"\",\"\",(AL88/#REF!)*$W88)","v":""},{"$f":"IF(AM88=\"\",\"\",(AM88/#REF!)*$W88)","v":""},{"$f":"IF(AN88=\"\",\"\",(AN88/#REF!)*$W88)","v":""},{"$f":"IF(AO88=\"\",\"\",(AO88/#REF!)*$W88)","v":""},{"$f":"IF(AP88=\"\",\"\",(AP88/#REF!)*$W88)","v":""},{"$f":"IF(AQ88=\"\",\"\",(AQ88/#REF!)*$W88)","v":""},{"$f":"IF(AR88=\"\",\"\",(AR88/#REF!)*$W88)","v":""},{"$f":"IF(AS88=\"\",\"\",(AS88/#REF!)*$W88)","v":""},{"$f":"IF(AT88=\"\",\"\",(AT88/#REF!)*$W88)","v":""},{"$f":"IF(AU88=\"\",\"\",(AU88/#REF!)*$W88)","v":""},{"$f":"IF(AV88=\"\",\"\",(AV88/#REF!)*$W88)","v":""},{"$f":"IF(AW88=\"\",\"\",(AW88/#REF!)*$W88)","v":""},{"$f":"IF(AX88=\"\",\"\",(AX88/#REF!)*$W88)","v":""},{"$f":"IF(AY88=\"\",\"\",(AY88/#REF!)*$W88)","v":""},""]
[null,"PSMA05",null,null,"Pump Station","PSMA05","Anzac Ave No 5 SPS",null,null,null,null,0,253833.48789999998,null,1,253833.48789999998,null,null,{"$f":"IF(Q89=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q89,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q89,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},253833.48789999998,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD89=\"\",\"\",(AD89/#REF!)*$W89)","v":""},"","","",253833.48789999998,"",{"$f":"IF(AJ89=\"\",\"\",(AJ89/#REF!)*$W89)","v":""},{"$f":"IF(AK89=\"\",\"\",(AK89/#REF!)*$W89)","v":""},{"$f":"IF(AL89=\"\",\"\",(AL89/#REF!)*$W89)","v":""},{"$f":"IF(AM89=\"\",\"\",(AM89/#REF!)*$W89)","v":""},{"$f":"IF(AN89=\"\",\"\",(AN89/#REF!)*$W89)","v":""},{"$f":"IF(AO89=\"\",\"\",(AO89/#REF!)*$W89)","v":""},{"$f":"IF(AP89=\"\",\"\",(AP89/#REF!)*$W89)","v":""},{"$f":"IF(AQ89=\"\",\"\",(AQ89/#REF!)*$W89)","v":""},{"$f":"IF(AR89=\"\",\"\",(AR89/#REF!)*$W89)","v":""},{"$f":"IF(AS89=\"\",\"\",(AS89/#REF!)*$W89)","v":""},{"$f":"IF(AT89=\"\",\"\",(AT89/#REF!)*$W89)","v":""},{"$f":"IF(AU89=\"\",\"\",(AU89/#REF!)*$W89)","v":""},{"$f":"IF(AV89=\"\",\"\",(AV89/#REF!)*$W89)","v":""},{"$f":"IF(AW89=\"\",\"\",(AW89/#REF!)*$W89)","v":""},{"$f":"IF(AX89=\"\",\"\",(AX89/#REF!)*$W89)","v":""},{"$f":"IF(AY89=\"\",\"\",(AY89/#REF!)*$W89)","v":""},""]
[null,"PSMA06",null,null,"Pump Station","PSMA06","Anzac Ave No 3 SPS",null,null,null,null,0,305213.59519999998,null,1,305213.59519999998,null,null,{"$f":"IF(Q90=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q90,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q90,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},305213.59519999998,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD90=\"\",\"\",(AD90/#REF!)*$W90)","v":""},"","","",305213.59519999998,"",{"$f":"IF(AJ90=\"\",\"\",(AJ90/#REF!)*$W90)","v":""},{"$f":"IF(AK90=\"\",\"\",(AK90/#REF!)*$W90)","v":""},{"$f":"IF(AL90=\"\",\"\",(AL90/#REF!)*$W90)","v":""},{"$f":"IF(AM90=\"\",\"\",(AM90/#REF!)*$W90)","v":""},{"$f":"IF(AN90=\"\",\"\",(AN90/#REF!)*$W90)","v":""},{"$f":"IF(AO90=\"\",\"\",(AO90/#REF!)*$W90)","v":""},{"$f":"IF(AP90=\"\",\"\",(AP90/#REF!)*$W90)","v":""},{"$f":"IF(AQ90=\"\",\"\",(AQ90/#REF!)*$W90)","v":""},{"$f":"IF(AR90=\"\",\"\",(AR90/#REF!)*$W90)","v":""},{"$f":"IF(AS90=\"\",\"\",(AS90/#REF!)*$W90)","v":""},{"$f":"IF(AT90=\"\",\"\",(AT90/#REF!)*$W90)","v":""},{"$f":"IF(AU90=\"\",\"\",(AU90/#REF!)*$W90)","v":""},{"$f":"IF(AV90=\"\",\"\",(AV90/#REF!)*$W90)","v":""},{"$f":"IF(AW90=\"\",\"\",(AW90/#REF!)*$W90)","v":""},{"$f":"IF(AX90=\"\",\"\",(AX90/#REF!)*$W90)","v":""},{"$f":"IF(AY90=\"\",\"\",(AY90/#REF!)*$W90)","v":""},""]
[null,"PSMA07",null,null,"Pump Station","PSMA07","Kennys Rd No 1 SPS",null,null,null,null,0,919526.62819999992,null,1,919526.62819999992,null,null,{"$f":"IF(Q91=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q91,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q91,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},919526.62819999992,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD91=\"\",\"\",(AD91/#REF!)*$W91)","v":""},"","","",919526.62819999992,"",{"$f":"IF(AJ91=\"\",\"\",(AJ91/#REF!)*$W91)","v":""},{"$f":"IF(AK91=\"\",\"\",(AK91/#REF!)*$W91)","v":""},{"$f":"IF(AL91=\"\",\"\",(AL91/#REF!)*$W91)","v":""},{"$f":"IF(AM91=\"\",\"\",(AM91/#REF!)*$W91)","v":""},{"$f":"IF(AN91=\"\",\"\",(AN91/#REF!)*$W91)","v":""},{"$f":"IF(AO91=\"\",\"\",(AO91/#REF!)*$W91)","v":""},{"$f":"IF(AP91=\"\",\"\",(AP91/#REF!)*$W91)","v":""},{"$f":"IF(AQ91=\"\",\"\",(AQ91/#REF!)*$W91)","v":""},{"$f":"IF(AR91=\"\",\"\",(AR91/#REF!)*$W91)","v":""},{"$f":"IF(AS91=\"\",\"\",(AS91/#REF!)*$W91)","v":""},{"$f":"IF(AT91=\"\",\"\",(AT91/#REF!)*$W91)","v":""},{"$f":"IF(AU91=\"\",\"\",(AU91/#REF!)*$W91)","v":""},{"$f":"IF(AV91=\"\",\"\",(AV91/#REF!)*$W91)","v":""},{"$f":"IF(AW91=\"\",\"\",(AW91/#REF!)*$W91)","v":""},{"$f":"IF(AX91=\"\",\"\",(AX91/#REF!)*$W91)","v":""},{"$f":"IF(AY91=\"\",\"\",(AY91/#REF!)*$W91)","v":""},""]
[null,"PSMA08",null,null,"Pump Station","PSMA08","Tolchers Ln SPS",null,null,null,null,0,259971.4411,null,1,259971.4411,null,null,{"$f":"IF(Q92=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q92,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q92,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},259971.4411,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD92=\"\",\"\",(AD92/#REF!)*$W92)","v":""},"","","",259971.4411,"",{"$f":"IF(AJ92=\"\",\"\",(AJ92/#REF!)*$W92)","v":""},{"$f":"IF(AK92=\"\",\"\",(AK92/#REF!)*$W92)","v":""},{"$f":"IF(AL92=\"\",\"\",(AL92/#REF!)*$W92)","v":""},{"$f":"IF(AM92=\"\",\"\",(AM92/#REF!)*$W92)","v":""},{"$f":"IF(AN92=\"\",\"\",(AN92/#REF!)*$W92)","v":""},{"$f":"IF(AO92=\"\",\"\",(AO92/#REF!)*$W92)","v":""},{"$f":"IF(AP92=\"\",\"\",(AP92/#REF!)*$W92)","v":""},{"$f":"IF(AQ92=\"\",\"\",(AQ92/#REF!)*$W92)","v":""},{"$f":"IF(AR92=\"\",\"\",(AR92/#REF!)*$W92)","v":""},{"$f":"IF(AS92=\"\",\"\",(AS92/#REF!)*$W92)","v":""},{"$f":"IF(AT92=\"\",\"\",(AT92/#REF!)*$W92)","v":""},{"$f":"IF(AU92=\"\",\"\",(AU92/#REF!)*$W92)","v":""},{"$f":"IF(AV92=\"\",\"\",(AV92/#REF!)*$W92)","v":""},{"$f":"IF(AW92=\"\",\"\",(AW92/#REF!)*$W92)","v":""},{"$f":"IF(AX92=\"\",\"\",(AX92/#REF!)*$W92)","v":""},{"$f":"IF(AY92=\"\",\"\",(AY92/#REF!)*$W92)","v":""},""]
[null,"PSMA09",null,null,"Pump Station","PSMA09","Anzac Ave No 4 SPS",null,null,null,null,0,284361.08909999998,null,1,284361.08909999998,null,null,{"$f":"IF(Q93=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q93,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q93,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},284361.08909999998,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD93=\"\",\"\",(AD93/#REF!)*$W93)","v":""},"","","",284361.08909999998,"",{"$f":"IF(AJ93=\"\",\"\",(AJ93/#REF!)*$W93)","v":""},{"$f":"IF(AK93=\"\",\"\",(AK93/#REF!)*$W93)","v":""},{"$f":"IF(AL93=\"\",\"\",(AL93/#REF!)*$W93)","v":""},{"$f":"IF(AM93=\"\",\"\",(AM93/#REF!)*$W93)","v":""},{"$f":"IF(AN93=\"\",\"\",(AN93/#REF!)*$W93)","v":""},{"$f":"IF(AO93=\"\",\"\",(AO93/#REF!)*$W93)","v":""},{"$f":"IF(AP93=\"\",\"\",(AP93/#REF!)*$W93)","v":""},{"$f":"IF(AQ93=\"\",\"\",(AQ93/#REF!)*$W93)","v":""},{"$f":"IF(AR93=\"\",\"\",(AR93/#REF!)*$W93)","v":""},{"$f":"IF(AS93=\"\",\"\",(AS93/#REF!)*$W93)","v":""},{"$f":"IF(AT93=\"\",\"\",(AT93/#REF!)*$W93)","v":""},{"$f":"IF(AU93=\"\",\"\",(AU93/#REF!)*$W93)","v":""},{"$f":"IF(AV93=\"\",\"\",(AV93/#REF!)*$W93)","v":""},{"$f":"IF(AW93=\"\",\"\",(AW93/#REF!)*$W93)","v":""},{"$f":"IF(AX93=\"\",\"\",(AX93/#REF!)*$W93)","v":""},{"$f":"IF(AY93=\"\",\"\",(AY93/#REF!)*$W93)","v":""},""]
[null,"PSMA10",null,null,"Pump Station","PSMA10","Kennys Rd No 2 SPS",null,null,null,null,0,296481.68459999998,null,1,296481.68459999998,null,null,{"$f":"IF(Q94=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q94,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q94,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},296481.68459999998,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD94=\"\",\"\",(AD94/#REF!)*$W94)","v":""},"","","",296481.68459999998,"",{"$f":"IF(AJ94=\"\",\"\",(AJ94/#REF!)*$W94)","v":""},{"$f":"IF(AK94=\"\",\"\",(AK94/#REF!)*$W94)","v":""},{"$f":"IF(AL94=\"\",\"\",(AL94/#REF!)*$W94)","v":""},{"$f":"IF(AM94=\"\",\"\",(AM94/#REF!)*$W94)","v":""},{"$f":"IF(AN94=\"\",\"\",(AN94/#REF!)*$W94)","v":""},{"$f":"IF(AO94=\"\",\"\",(AO94/#REF!)*$W94)","v":""},{"$f":"IF(AP94=\"\",\"\",(AP94/#REF!)*$W94)","v":""},{"$f":"IF(AQ94=\"\",\"\",(AQ94/#REF!)*$W94)","v":""},{"$f":"IF(AR94=\"\",\"\",(AR94/#REF!)*$W94)","v":""},{"$f":"IF(AS94=\"\",\"\",(AS94/#REF!)*$W94)","v":""},{"$f":"IF(AT94=\"\",\"\",(AT94/#REF!)*$W94)","v":""},{"$f":"IF(AU94=\"\",\"\",(AU94/#REF!)*$W94)","v":""},{"$f":"IF(AV94=\"\",\"\",(AV94/#REF!)*$W94)","v":""},{"$f":"IF(AW94=\"\",\"\",(AW94/#REF!)*$W94)","v":""},{"$f":"IF(AX94=\"\",\"\",(AX94/#REF!)*$W94)","v":""},{"$f":"IF(AY94=\"\",\"\",(AY94/#REF!)*$W94)","v":""},""]
[null,"PSMA11",null,null,"Pump Station","PSMA11","Hocking Crs SPS",null,null,null,null,0,209306.59,null,1,209306.59,null,null,{"$f":"IF(Q95=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q95,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q95,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},209306.59,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD95=\"\",\"\",(AD95/#REF!)*$W95)","v":""},"","","",209306.59,"",{"$f":"IF(AJ95=\"\",\"\",(AJ95/#REF!)*$W95)","v":""},{"$f":"IF(AK95=\"\",\"\",(AK95/#REF!)*$W95)","v":""},{"$f":"IF(AL95=\"\",\"\",(AL95/#REF!)*$W95)","v":""},{"$f":"IF(AM95=\"\",\"\",(AM95/#REF!)*$W95)","v":""},{"$f":"IF(AN95=\"\",\"\",(AN95/#REF!)*$W95)","v":""},{"$f":"IF(AO95=\"\",\"\",(AO95/#REF!)*$W95)","v":""},{"$f":"IF(AP95=\"\",\"\",(AP95/#REF!)*$W95)","v":""},{"$f":"IF(AQ95=\"\",\"\",(AQ95/#REF!)*$W95)","v":""},{"$f":"IF(AR95=\"\",\"\",(AR95/#REF!)*$W95)","v":""},{"$f":"IF(AS95=\"\",\"\",(AS95/#REF!)*$W95)","v":""},{"$f":"IF(AT95=\"\",\"\",(AT95/#REF!)*$W95)","v":""},{"$f":"IF(AU95=\"\",\"\",(AU95/#REF!)*$W95)","v":""},{"$f":"IF(AV95=\"\",\"\",(AV95/#REF!)*$W95)","v":""},{"$f":"IF(AW95=\"\",\"\",(AW95/#REF!)*$W95)","v":""},{"$f":"IF(AX95=\"\",\"\",(AX95/#REF!)*$W95)","v":""},{"$f":"IF(AY95=\"\",\"\",(AY95/#REF!)*$W95)","v":""},""]
[null,"PSMA12",null,null,"Pump Station","PSMA12","Bowden Crs SPS",null,null,null,null,0,327426.05389999994,null,1,327426.05389999994,null,null,{"$f":"IF(Q96=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q96,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q96,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},327426.05389999994,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD96=\"\",\"\",(AD96/#REF!)*$W96)","v":""},"","","",327426.05389999994,"",{"$f":"IF(AJ96=\"\",\"\",(AJ96/#REF!)*$W96)","v":""},{"$f":"IF(AK96=\"\",\"\",(AK96/#REF!)*$W96)","v":""},{"$f":"IF(AL96=\"\",\"\",(AL96/#REF!)*$W96)","v":""},{"$f":"IF(AM96=\"\",\"\",(AM96/#REF!)*$W96)","v":""},{"$f":"IF(AN96=\"\",\"\",(AN96/#REF!)*$W96)","v":""},{"$f":"IF(AO96=\"\",\"\",(AO96/#REF!)*$W96)","v":""},{"$f":"IF(AP96=\"\",\"\",(AP96/#REF!)*$W96)","v":""},{"$f":"IF(AQ96=\"\",\"\",(AQ96/#REF!)*$W96)","v":""},{"$f":"IF(AR96=\"\",\"\",(AR96/#REF!)*$W96)","v":""},{"$f":"IF(AS96=\"\",\"\",(AS96/#REF!)*$W96)","v":""},{"$f":"IF(AT96=\"\",\"\",(AT96/#REF!)*$W96)","v":""},{"$f":"IF(AU96=\"\",\"\",(AU96/#REF!)*$W96)","v":""},{"$f":"IF(AV96=\"\",\"\",(AV96/#REF!)*$W96)","v":""},{"$f":"IF(AW96=\"\",\"\",(AW96/#REF!)*$W96)","v":""},{"$f":"IF(AX96=\"\",\"\",(AX96/#REF!)*$W96)","v":""},{"$f":"IF(AY96=\"\",\"\",(AY96/#REF!)*$W96)","v":""},""]
[null,"PSMA13",null,null,"Pump Station","PSMA13","Kennys Rd No 3 SPS",null,null,null,null,0,616035.3899999999,null,1,616035.3899999999,null,null,{"$f":"IF(Q97=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q97,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q97,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},616035.3899999999,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD97=\"\",\"\",(AD97/#REF!)*$W97)","v":""},"","","",616035.3899999999,"",{"$f":"IF(AJ97=\"\",\"\",(AJ97/#REF!)*$W97)","v":""},{"$f":"IF(AK97=\"\",\"\",(AK97/#REF!)*$W97)","v":""},{"$f":"IF(AL97=\"\",\"\",(AL97/#REF!)*$W97)","v":""},{"$f":"IF(AM97=\"\",\"\",(AM97/#REF!)*$W97)","v":""},{"$f":"IF(AN97=\"\",\"\",(AN97/#REF!)*$W97)","v":""},{"$f":"IF(AO97=\"\",\"\",(AO97/#REF!)*$W97)","v":""},{"$f":"IF(AP97=\"\",\"\",(AP97/#REF!)*$W97)","v":""},{"$f":"IF(AQ97=\"\",\"\",(AQ97/#REF!)*$W97)","v":""},{"$f":"IF(AR97=\"\",\"\",(AR97/#REF!)*$W97)","v":""},{"$f":"IF(AS97=\"\",\"\",(AS97/#REF!)*$W97)","v":""},{"$f":"IF(AT97=\"\",\"\",(AT97/#REF!)*$W97)","v":""},{"$f":"IF(AU97=\"\",\"\",(AU97/#REF!)*$W97)","v":""},{"$f":"IF(AV97=\"\",\"\",(AV97/#REF!)*$W97)","v":""},{"$f":"IF(AW97=\"\",\"\",(AW97/#REF!)*$W97)","v":""},{"$f":"IF(AX97=\"\",\"\",(AX97/#REF!)*$W97)","v":""},{"$f":"IF(AY97=\"\",\"\",(AY97/#REF!)*$W97)","v":""},""]
[null,"PSMC01",null,null,"Pump Station","PSMC01","Sydney St SPS",null,null,null,null,0,7930231.7387999985,null,1,7930231.7387999985,null,null,{"$f":"IF(Q98=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q98,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q98,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7930231.7387999985,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD98=\"\",\"\",(AD98/#REF!)*$W98)","v":""},"","",7930231.7387999985,"","",{"$f":"IF(AJ98=\"\",\"\",(AJ98/#REF!)*$W98)","v":""},{"$f":"IF(AK98=\"\",\"\",(AK98/#REF!)*$W98)","v":""},{"$f":"IF(AL98=\"\",\"\",(AL98/#REF!)*$W98)","v":""},{"$f":"IF(AM98=\"\",\"\",(AM98/#REF!)*$W98)","v":""},{"$f":"IF(AN98=\"\",\"\",(AN98/#REF!)*$W98)","v":""},{"$f":"IF(AO98=\"\",\"\",(AO98/#REF!)*$W98)","v":""},{"$f":"IF(AP98=\"\",\"\",(AP98/#REF!)*$W98)","v":""},{"$f":"IF(AQ98=\"\",\"\",(AQ98/#REF!)*$W98)","v":""},{"$f":"IF(AR98=\"\",\"\",(AR98/#REF!)*$W98)","v":""},{"$f":"IF(AS98=\"\",\"\",(AS98/#REF!)*$W98)","v":""},{"$f":"IF(AT98=\"\",\"\",(AT98/#REF!)*$W98)","v":""},{"$f":"IF(AU98=\"\",\"\",(AU98/#REF!)*$W98)","v":""},{"$f":"IF(AV98=\"\",\"\",(AV98/#REF!)*$W98)","v":""},{"$f":"IF(AW98=\"\",\"\",(AW98/#REF!)*$W98)","v":""},{"$f":"IF(AX98=\"\",\"\",(AX98/#REF!)*$W98)","v":""},{"$f":"IF(AY98=\"\",\"\",(AY98/#REF!)*$W98)","v":""},""]
[null,"PSMC02",null,null,"Pump Station","PSMC02","Gordon St SPS",null,null,null,null,0,1367502.4465999999,null,1,1367502.4465999999,null,null,{"$f":"IF(Q99=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q99,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q99,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1367502.4465999999,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD99=\"\",\"\",(AD99/#REF!)*$W99)","v":""},"","",1367502.4465999999,"","",{"$f":"IF(AJ99=\"\",\"\",(AJ99/#REF!)*$W99)","v":""},{"$f":"IF(AK99=\"\",\"\",(AK99/#REF!)*$W99)","v":""},{"$f":"IF(AL99=\"\",\"\",(AL99/#REF!)*$W99)","v":""},{"$f":"IF(AM99=\"\",\"\",(AM99/#REF!)*$W99)","v":""},{"$f":"IF(AN99=\"\",\"\",(AN99/#REF!)*$W99)","v":""},{"$f":"IF(AO99=\"\",\"\",(AO99/#REF!)*$W99)","v":""},{"$f":"IF(AP99=\"\",\"\",(AP99/#REF!)*$W99)","v":""},{"$f":"IF(AQ99=\"\",\"\",(AQ99/#REF!)*$W99)","v":""},{"$f":"IF(AR99=\"\",\"\",(AR99/#REF!)*$W99)","v":""},{"$f":"IF(AS99=\"\",\"\",(AS99/#REF!)*$W99)","v":""},{"$f":"IF(AT99=\"\",\"\",(AT99/#REF!)*$W99)","v":""},{"$f":"IF(AU99=\"\",\"\",(AU99/#REF!)*$W99)","v":""},{"$f":"IF(AV99=\"\",\"\",(AV99/#REF!)*$W99)","v":""},{"$f":"IF(AW99=\"\",\"\",(AW99/#REF!)*$W99)","v":""},{"$f":"IF(AX99=\"\",\"\",(AX99/#REF!)*$W99)","v":""},{"$f":"IF(AY99=\"\",\"\",(AY99/#REF!)*$W99)","v":""},""]
[null,"PSMC03",null,null,"Pump Station","PSMC03","Shakespeare St SPS",null,null,null,null,0,485231.38399999996,null,1,485231.38399999996,null,null,{"$f":"IF(Q100=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q100,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q100,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},485231.38399999996,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD100=\"\",\"\",(AD100/#REF!)*$W100)","v":""},"","",485231.38399999996,"","",{"$f":"IF(AJ100=\"\",\"\",(AJ100/#REF!)*$W100)","v":""},{"$f":"IF(AK100=\"\",\"\",(AK100/#REF!)*$W100)","v":""},{"$f":"IF(AL100=\"\",\"\",(AL100/#REF!)*$W100)","v":""},{"$f":"IF(AM100=\"\",\"\",(AM100/#REF!)*$W100)","v":""},{"$f":"IF(AN100=\"\",\"\",(AN100/#REF!)*$W100)","v":""},{"$f":"IF(AO100=\"\",\"\",(AO100/#REF!)*$W100)","v":""},{"$f":"IF(AP100=\"\",\"\",(AP100/#REF!)*$W100)","v":""},{"$f":"IF(AQ100=\"\",\"\",(AQ100/#REF!)*$W100)","v":""},{"$f":"IF(AR100=\"\",\"\",(AR100/#REF!)*$W100)","v":""},{"$f":"IF(AS100=\"\",\"\",(AS100/#REF!)*$W100)","v":""},{"$f":"IF(AT100=\"\",\"\",(AT100/#REF!)*$W100)","v":""},{"$f":"IF(AU100=\"\",\"\",(AU100/#REF!)*$W100)","v":""},{"$f":"IF(AV100=\"\",\"\",(AV100/#REF!)*$W100)","v":""},{"$f":"IF(AW100=\"\",\"\",(AW100/#REF!)*$W100)","v":""},{"$f":"IF(AX100=\"\",\"\",(AX100/#REF!)*$W100)","v":""},{"$f":"IF(AY100=\"\",\"\",(AY100/#REF!)*$W100)","v":""},""]
[null,"PSMC04",null,null,"Pump Station","PSMC04","Evan St SPS",null,null,null,null,0,312136.16989999998,null,1,312136.16989999998,null,null,{"$f":"IF(Q101=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q101,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q101,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},312136.16989999998,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD101=\"\",\"\",(AD101/#REF!)*$W101)","v":""},"","",312136.16989999998,"","",{"$f":"IF(AJ101=\"\",\"\",(AJ101/#REF!)*$W101)","v":""},{"$f":"IF(AK101=\"\",\"\",(AK101/#REF!)*$W101)","v":""},{"$f":"IF(AL101=\"\",\"\",(AL101/#REF!)*$W101)","v":""},{"$f":"IF(AM101=\"\",\"\",(AM101/#REF!)*$W101)","v":""},{"$f":"IF(AN101=\"\",\"\",(AN101/#REF!)*$W101)","v":""},{"$f":"IF(AO101=\"\",\"\",(AO101/#REF!)*$W101)","v":""},{"$f":"IF(AP101=\"\",\"\",(AP101/#REF!)*$W101)","v":""},{"$f":"IF(AQ101=\"\",\"\",(AQ101/#REF!)*$W101)","v":""},{"$f":"IF(AR101=\"\",\"\",(AR101/#REF!)*$W101)","v":""},{"$f":"IF(AS101=\"\",\"\",(AS101/#REF!)*$W101)","v":""},{"$f":"IF(AT101=\"\",\"\",(AT101/#REF!)*$W101)","v":""},{"$f":"IF(AU101=\"\",\"\",(AU101/#REF!)*$W101)","v":""},{"$f":"IF(AV101=\"\",\"\",(AV101/#REF!)*$W101)","v":""},{"$f":"IF(AW101=\"\",\"\",(AW101/#REF!)*$W101)","v":""},{"$f":"IF(AX101=\"\",\"\",(AX101/#REF!)*$W101)","v":""},{"$f":"IF(AY101=\"\",\"\",(AY101/#REF!)*$W101)","v":""},""]
[null,"PSMC05",null,null,"Pump Station","PSMC05","Goldsmith St SPS",null,null,null,null,0,667161.72270000004,null,1,667161.72270000004,null,null,{"$f":"IF(Q102=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q102,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q102,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},667161.72270000004,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD102=\"\",\"\",(AD102/#REF!)*$W102)","v":""},"","",667161.72270000004,"","",{"$f":"IF(AJ102=\"\",\"\",(AJ102/#REF!)*$W102)","v":""},{"$f":"IF(AK102=\"\",\"\",(AK102/#REF!)*$W102)","v":""},{"$f":"IF(AL102=\"\",\"\",(AL102/#REF!)*$W102)","v":""},{"$f":"IF(AM102=\"\",\"\",(AM102/#REF!)*$W102)","v":""},{"$f":"IF(AN102=\"\",\"\",(AN102/#REF!)*$W102)","v":""},{"$f":"IF(AO102=\"\",\"\",(AO102/#REF!)*$W102)","v":""},{"$f":"IF(AP102=\"\",\"\",(AP102/#REF!)*$W102)","v":""},{"$f":"IF(AQ102=\"\",\"\",(AQ102/#REF!)*$W102)","v":""},{"$f":"IF(AR102=\"\",\"\",(AR102/#REF!)*$W102)","v":""},{"$f":"IF(AS102=\"\",\"\",(AS102/#REF!)*$W102)","v":""},{"$f":"IF(AT102=\"\",\"\",(AT102/#REF!)*$W102)","v":""},{"$f":"IF(AU102=\"\",\"\",(AU102/#REF!)*$W102)","v":""},{"$f":"IF(AV102=\"\",\"\",(AV102/#REF!)*$W102)","v":""},{"$f":"IF(AW102=\"\",\"\",(AW102/#REF!)*$W102)","v":""},{"$f":"IF(AX102=\"\",\"\",(AX102/#REF!)*$W102)","v":""},{"$f":"IF(AY102=\"\",\"\",(AY102/#REF!)*$W102)","v":""},""]
[null,"PSMC06",null,null,"Pump Station","PSMC06","Hart St SPS",null,null,null,null,0,318969.6899,null,1,318969.6899,null,null,{"$f":"IF(Q103=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q103,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q103,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},318969.6899,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD103=\"\",\"\",(AD103/#REF!)*$W103)","v":""},"","",318969.6899,"","",{"$f":"IF(AJ103=\"\",\"\",(AJ103/#REF!)*$W103)","v":""},{"$f":"IF(AK103=\"\",\"\",(AK103/#REF!)*$W103)","v":""},{"$f":"IF(AL103=\"\",\"\",(AL103/#REF!)*$W103)","v":""},{"$f":"IF(AM103=\"\",\"\",(AM103/#REF!)*$W103)","v":""},{"$f":"IF(AN103=\"\",\"\",(AN103/#REF!)*$W103)","v":""},{"$f":"IF(AO103=\"\",\"\",(AO103/#REF!)*$W103)","v":""},{"$f":"IF(AP103=\"\",\"\",(AP103/#REF!)*$W103)","v":""},{"$f":"IF(AQ103=\"\",\"\",(AQ103/#REF!)*$W103)","v":""},{"$f":"IF(AR103=\"\",\"\",(AR103/#REF!)*$W103)","v":""},{"$f":"IF(AS103=\"\",\"\",(AS103/#REF!)*$W103)","v":""},{"$f":"IF(AT103=\"\",\"\",(AT103/#REF!)*$W103)","v":""},{"$f":"IF(AU103=\"\",\"\",(AU103/#REF!)*$W103)","v":""},{"$f":"IF(AV103=\"\",\"\",(AV103/#REF!)*$W103)","v":""},{"$f":"IF(AW103=\"\",\"\",(AW103/#REF!)*$W103)","v":""},{"$f":"IF(AX103=\"\",\"\",(AX103/#REF!)*$W103)","v":""},{"$f":"IF(AY103=\"\",\"\",(AY103/#REF!)*$W103)","v":""},""]
[null,"PSMC07",null,null,"Pump Station","PSMC07","Kilgour St SPS",null,null,null,null,0,326604.3345,null,1,326604.3345,null,null,{"$f":"IF(Q104=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q104,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q104,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},326604.3345,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD104=\"\",\"\",(AD104/#REF!)*$W104)","v":""},"","",326604.3345,"","",{"$f":"IF(AJ104=\"\",\"\",(AJ104/#REF!)*$W104)","v":""},{"$f":"IF(AK104=\"\",\"\",(AK104/#REF!)*$W104)","v":""},{"$f":"IF(AL104=\"\",\"\",(AL104/#REF!)*$W104)","v":""},{"$f":"IF(AM104=\"\",\"\",(AM104/#REF!)*$W104)","v":""},{"$f":"IF(AN104=\"\",\"\",(AN104/#REF!)*$W104)","v":""},{"$f":"IF(AO104=\"\",\"\",(AO104/#REF!)*$W104)","v":""},{"$f":"IF(AP104=\"\",\"\",(AP104/#REF!)*$W104)","v":""},{"$f":"IF(AQ104=\"\",\"\",(AQ104/#REF!)*$W104)","v":""},{"$f":"IF(AR104=\"\",\"\",(AR104/#REF!)*$W104)","v":""},{"$f":"IF(AS104=\"\",\"\",(AS104/#REF!)*$W104)","v":""},{"$f":"IF(AT104=\"\",\"\",(AT104/#REF!)*$W104)","v":""},{"$f":"IF(AU104=\"\",\"\",(AU104/#REF!)*$W104)","v":""},{"$f":"IF(AV104=\"\",\"\",(AV104/#REF!)*$W104)","v":""},{"$f":"IF(AW104=\"\",\"\",(AW104/#REF!)*$W104)","v":""},{"$f":"IF(AX104=\"\",\"\",(AX104/#REF!)*$W104)","v":""},{"$f":"IF(AY104=\"\",\"\",(AY104/#REF!)*$W104)","v":""},""]
[null,"PSMC08",null,null,"Pump Station","PSMC08","Keelan St SPS",null,null,null,null,0,286221.2414,null,1,286221.2414,null,null,{"$f":"IF(Q105=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q105,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q105,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},286221.2414,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD105=\"\",\"\",(AD105/#REF!)*$W105)","v":""},"","",286221.2414,"","",{"$f":"IF(AJ105=\"\",\"\",(AJ105/#REF!)*$W105)","v":""},{"$f":"IF(AK105=\"\",\"\",(AK105/#REF!)*$W105)","v":""},{"$f":"IF(AL105=\"\",\"\",(AL105/#REF!)*$W105)","v":""},{"$f":"IF(AM105=\"\",\"\",(AM105/#REF!)*$W105)","v":""},{"$f":"IF(AN105=\"\",\"\",(AN105/#REF!)*$W105)","v":""},{"$f":"IF(AO105=\"\",\"\",(AO105/#REF!)*$W105)","v":""},{"$f":"IF(AP105=\"\",\"\",(AP105/#REF!)*$W105)","v":""},{"$f":"IF(AQ105=\"\",\"\",(AQ105/#REF!)*$W105)","v":""},{"$f":"IF(AR105=\"\",\"\",(AR105/#REF!)*$W105)","v":""},{"$f":"IF(AS105=\"\",\"\",(AS105/#REF!)*$W105)","v":""},{"$f":"IF(AT105=\"\",\"\",(AT105/#REF!)*$W105)","v":""},{"$f":"IF(AU105=\"\",\"\",(AU105/#REF!)*$W105)","v":""},{"$f":"IF(AV105=\"\",\"\",(AV105/#REF!)*$W105)","v":""},{"$f":"IF(AW105=\"\",\"\",(AW105/#REF!)*$W105)","v":""},{"$f":"IF(AX105=\"\",\"\",(AX105/#REF!)*$W105)","v":""},{"$f":"IF(AY105=\"\",\"\",(AY105/#REF!)*$W105)","v":""},""]
[null,"PSMC09",null,null,"Pump Station","PSMC09","Scott St SPS",null,null,null,null,0,284096.71529999998,null,1,284096.71529999998,null,null,{"$f":"IF(Q106=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q106,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q106,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},284096.71529999998,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD106=\"\",\"\",(AD106/#REF!)*$W106)","v":""},"","",284096.71529999998,"","",{"$f":"IF(AJ106=\"\",\"\",(AJ106/#REF!)*$W106)","v":""},{"$f":"IF(AK106=\"\",\"\",(AK106/#REF!)*$W106)","v":""},{"$f":"IF(AL106=\"\",\"\",(AL106/#REF!)*$W106)","v":""},{"$f":"IF(AM106=\"\",\"\",(AM106/#REF!)*$W106)","v":""},{"$f":"IF(AN106=\"\",\"\",(AN106/#REF!)*$W106)","v":""},{"$f":"IF(AO106=\"\",\"\",(AO106/#REF!)*$W106)","v":""},{"$f":"IF(AP106=\"\",\"\",(AP106/#REF!)*$W106)","v":""},{"$f":"IF(AQ106=\"\",\"\",(AQ106/#REF!)*$W106)","v":""},{"$f":"IF(AR106=\"\",\"\",(AR106/#REF!)*$W106)","v":""},{"$f":"IF(AS106=\"\",\"\",(AS106/#REF!)*$W106)","v":""},{"$f":"IF(AT106=\"\",\"\",(AT106/#REF!)*$W106)","v":""},{"$f":"IF(AU106=\"\",\"\",(AU106/#REF!)*$W106)","v":""},{"$f":"IF(AV106=\"\",\"\",(AV106/#REF!)*$W106)","v":""},{"$f":"IF(AW106=\"\",\"\",(AW106/#REF!)*$W106)","v":""},{"$f":"IF(AX106=\"\",\"\",(AX106/#REF!)*$W106)","v":""},{"$f":"IF(AY106=\"\",\"\",(AY106/#REF!)*$W106)","v":""},""]
[null,"PSMC10",null,null,"Pump Station","PSMC10","Black St SPS",null,null,null,null,0,330997.8982,null,1,330997.8982,null,null,{"$f":"IF(Q107=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q107,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q107,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},330997.8982,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD107=\"\",\"\",(AD107/#REF!)*$W107)","v":""},"","",330997.8982,"","",{"$f":"IF(AJ107=\"\",\"\",(AJ107/#REF!)*$W107)","v":""},{"$f":"IF(AK107=\"\",\"\",(AK107/#REF!)*$W107)","v":""},{"$f":"IF(AL107=\"\",\"\",(AL107/#REF!)*$W107)","v":""},{"$f":"IF(AM107=\"\",\"\",(AM107/#REF!)*$W107)","v":""},{"$f":"IF(AN107=\"\",\"\",(AN107/#REF!)*$W107)","v":""},{"$f":"IF(AO107=\"\",\"\",(AO107/#REF!)*$W107)","v":""},{"$f":"IF(AP107=\"\",\"\",(AP107/#REF!)*$W107)","v":""},{"$f":"IF(AQ107=\"\",\"\",(AQ107/#REF!)*$W107)","v":""},{"$f":"IF(AR107=\"\",\"\",(AR107/#REF!)*$W107)","v":""},{"$f":"IF(AS107=\"\",\"\",(AS107/#REF!)*$W107)","v":""},{"$f":"IF(AT107=\"\",\"\",(AT107/#REF!)*$W107)","v":""},{"$f":"IF(AU107=\"\",\"\",(AU107/#REF!)*$W107)","v":""},{"$f":"IF(AV107=\"\",\"\",(AV107/#REF!)*$W107)","v":""},{"$f":"IF(AW107=\"\",\"\",(AW107/#REF!)*$W107)","v":""},{"$f":"IF(AX107=\"\",\"\",(AX107/#REF!)*$W107)","v":""},{"$f":"IF(AY107=\"\",\"\",(AY107/#REF!)*$W107)","v":""},""]
[null,"PSMC11",null,null,"Pump Station","PSMC11","Meero St SPS",null,null,null,null,0,360273.56070000003,null,1,360273.56070000003,null,null,{"$f":"IF(Q108=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q108,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q108,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},360273.56070000003,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD108=\"\",\"\",(AD108/#REF!)*$W108)","v":""},"","",360273.56070000003,"","",{"$f":"IF(AJ108=\"\",\"\",(AJ108/#REF!)*$W108)","v":""},{"$f":"IF(AK108=\"\",\"\",(AK108/#REF!)*$W108)","v":""},{"$f":"IF(AL108=\"\",\"\",(AL108/#REF!)*$W108)","v":""},{"$f":"IF(AM108=\"\",\"\",(AM108/#REF!)*$W108)","v":""},{"$f":"IF(AN108=\"\",\"\",(AN108/#REF!)*$W108)","v":""},{"$f":"IF(AO108=\"\",\"\",(AO108/#REF!)*$W108)","v":""},{"$f":"IF(AP108=\"\",\"\",(AP108/#REF!)*$W108)","v":""},{"$f":"IF(AQ108=\"\",\"\",(AQ108/#REF!)*$W108)","v":""},{"$f":"IF(AR108=\"\",\"\",(AR108/#REF!)*$W108)","v":""},{"$f":"IF(AS108=\"\",\"\",(AS108/#REF!)*$W108)","v":""},{"$f":"IF(AT108=\"\",\"\",(AT108/#REF!)*$W108)","v":""},{"$f":"IF(AU108=\"\",\"\",(AU108/#REF!)*$W108)","v":""},{"$f":"IF(AV108=\"\",\"\",(AV108/#REF!)*$W108)","v":""},{"$f":"IF(AW108=\"\",\"\",(AW108/#REF!)*$W108)","v":""},{"$f":"IF(AX108=\"\",\"\",(AX108/#REF!)*$W108)","v":""},{"$f":"IF(AY108=\"\",\"\",(AY108/#REF!)*$W108)","v":""},""]
[null,"PSMC12",null,null,"Pump Station","PSMC12","Graffunder St SPS",null,null,null,null,0,411885.49180000002,null,1,411885.49180000002,null,null,{"$f":"IF(Q109=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q109,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q109,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},411885.49180000002,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD109=\"\",\"\",(AD109/#REF!)*$W109)","v":""},"","",411885.49180000002,"","",{"$f":"IF(AJ109=\"\",\"\",(AJ109/#REF!)*$W109)","v":""},{"$f":"IF(AK109=\"\",\"\",(AK109/#REF!)*$W109)","v":""},{"$f":"IF(AL109=\"\",\"\",(AL109/#REF!)*$W109)","v":""},{"$f":"IF(AM109=\"\",\"\",(AM109/#REF!)*$W109)","v":""},{"$f":"IF(AN109=\"\",\"\",(AN109/#REF!)*$W109)","v":""},{"$f":"IF(AO109=\"\",\"\",(AO109/#REF!)*$W109)","v":""},{"$f":"IF(AP109=\"\",\"\",(AP109/#REF!)*$W109)","v":""},{"$f":"IF(AQ109=\"\",\"\",(AQ109/#REF!)*$W109)","v":""},{"$f":"IF(AR109=\"\",\"\",(AR109/#REF!)*$W109)","v":""},{"$f":"IF(AS109=\"\",\"\",(AS109/#REF!)*$W109)","v":""},{"$f":"IF(AT109=\"\",\"\",(AT109/#REF!)*$W109)","v":""},{"$f":"IF(AU109=\"\",\"\",(AU109/#REF!)*$W109)","v":""},{"$f":"IF(AV109=\"\",\"\",(AV109/#REF!)*$W109)","v":""},{"$f":"IF(AW109=\"\",\"\",(AW109/#REF!)*$W109)","v":""},{"$f":"IF(AX109=\"\",\"\",(AX109/#REF!)*$W109)","v":""},{"$f":"IF(AY109=\"\",\"\",(AY109/#REF!)*$W109)","v":""},""]
[null,"PSMC14",null,null,"Pump Station","PSMC14","Paget St SPS",null,null,null,null,0,279866.66019999998,null,1,279866.66019999998,null,null,{"$f":"IF(Q110=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q110,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q110,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},279866.66019999998,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD110=\"\",\"\",(AD110/#REF!)*$W110)","v":""},"","",279866.66019999998,"","",{"$f":"IF(AJ110=\"\",\"\",(AJ110/#REF!)*$W110)","v":""},{"$f":"IF(AK110=\"\",\"\",(AK110/#REF!)*$W110)","v":""},{"$f":"IF(AL110=\"\",\"\",(AL110/#REF!)*$W110)","v":""},{"$f":"IF(AM110=\"\",\"\",(AM110/#REF!)*$W110)","v":""},{"$f":"IF(AN110=\"\",\"\",(AN110/#REF!)*$W110)","v":""},{"$f":"IF(AO110=\"\",\"\",(AO110/#REF!)*$W110)","v":""},{"$f":"IF(AP110=\"\",\"\",(AP110/#REF!)*$W110)","v":""},{"$f":"IF(AQ110=\"\",\"\",(AQ110/#REF!)*$W110)","v":""},{"$f":"IF(AR110=\"\",\"\",(AR110/#REF!)*$W110)","v":""},{"$f":"IF(AS110=\"\",\"\",(AS110/#REF!)*$W110)","v":""},{"$f":"IF(AT110=\"\",\"\",(AT110/#REF!)*$W110)","v":""},{"$f":"IF(AU110=\"\",\"\",(AU110/#REF!)*$W110)","v":""},{"$f":"IF(AV110=\"\",\"\",(AV110/#REF!)*$W110)","v":""},{"$f":"IF(AW110=\"\",\"\",(AW110/#REF!)*$W110)","v":""},{"$f":"IF(AX110=\"\",\"\",(AX110/#REF!)*$W110)","v":""},{"$f":"IF(AY110=\"\",\"\",(AY110/#REF!)*$W110)","v":""},""]
[null,"PSMC19",null,null,"Pump Station","PSMC19","Nebo Rd SPS",null,null,null,null,0,268098.88009999995,null,1,268098.88009999995,null,null,{"$f":"IF(Q111=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q111,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q111,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},268098.88009999995,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD111=\"\",\"\",(AD111/#REF!)*$W111)","v":""},"","",268098.88009999995,"","",{"$f":"IF(AJ111=\"\",\"\",(AJ111/#REF!)*$W111)","v":""},{"$f":"IF(AK111=\"\",\"\",(AK111/#REF!)*$W111)","v":""},{"$f":"IF(AL111=\"\",\"\",(AL111/#REF!)*$W111)","v":""},{"$f":"IF(AM111=\"\",\"\",(AM111/#REF!)*$W111)","v":""},{"$f":"IF(AN111=\"\",\"\",(AN111/#REF!)*$W111)","v":""},{"$f":"IF(AO111=\"\",\"\",(AO111/#REF!)*$W111)","v":""},{"$f":"IF(AP111=\"\",\"\",(AP111/#REF!)*$W111)","v":""},{"$f":"IF(AQ111=\"\",\"\",(AQ111/#REF!)*$W111)","v":""},{"$f":"IF(AR111=\"\",\"\",(AR111/#REF!)*$W111)","v":""},{"$f":"IF(AS111=\"\",\"\",(AS111/#REF!)*$W111)","v":""},{"$f":"IF(AT111=\"\",\"\",(AT111/#REF!)*$W111)","v":""},{"$f":"IF(AU111=\"\",\"\",(AU111/#REF!)*$W111)","v":""},{"$f":"IF(AV111=\"\",\"\",(AV111/#REF!)*$W111)","v":""},{"$f":"IF(AW111=\"\",\"\",(AW111/#REF!)*$W111)","v":""},{"$f":"IF(AX111=\"\",\"\",(AX111/#REF!)*$W111)","v":""},{"$f":"IF(AY111=\"\",\"\",(AY111/#REF!)*$W111)","v":""},""]
[null,"PSMC20",null,null,"Pump Station","PSMC20","Bridge Rd SPS",null,null,null,null,0,1218043.6580000001,null,1,1218043.6580000001,null,null,{"$f":"IF(Q112=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q112,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q112,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1218043.6580000001,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD112=\"\",\"\",(AD112/#REF!)*$W112)","v":""},"","",1218043.6580000001,"","",{"$f":"IF(AJ112=\"\",\"\",(AJ112/#REF!)*$W112)","v":""},{"$f":"IF(AK112=\"\",\"\",(AK112/#REF!)*$W112)","v":""},{"$f":"IF(AL112=\"\",\"\",(AL112/#REF!)*$W112)","v":""},{"$f":"IF(AM112=\"\",\"\",(AM112/#REF!)*$W112)","v":""},{"$f":"IF(AN112=\"\",\"\",(AN112/#REF!)*$W112)","v":""},{"$f":"IF(AO112=\"\",\"\",(AO112/#REF!)*$W112)","v":""},{"$f":"IF(AP112=\"\",\"\",(AP112/#REF!)*$W112)","v":""},{"$f":"IF(AQ112=\"\",\"\",(AQ112/#REF!)*$W112)","v":""},{"$f":"IF(AR112=\"\",\"\",(AR112/#REF!)*$W112)","v":""},{"$f":"IF(AS112=\"\",\"\",(AS112/#REF!)*$W112)","v":""},{"$f":"IF(AT112=\"\",\"\",(AT112/#REF!)*$W112)","v":""},{"$f":"IF(AU112=\"\",\"\",(AU112/#REF!)*$W112)","v":""},{"$f":"IF(AV112=\"\",\"\",(AV112/#REF!)*$W112)","v":""},{"$f":"IF(AW112=\"\",\"\",(AW112/#REF!)*$W112)","v":""},{"$f":"IF(AX112=\"\",\"\",(AX112/#REF!)*$W112)","v":""},{"$f":"IF(AY112=\"\",\"\",(AY112/#REF!)*$W112)","v":""},""]
[null,"PSMC21",null,null,"Pump Station","PSMC21","Cullen St SPS",null,null,null,null,0,405265.89749999996,null,1,405265.89749999996,null,null,{"$f":"IF(Q113=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q113,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q113,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},405265.89749999996,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD113=\"\",\"\",(AD113/#REF!)*$W113)","v":""},"","",405265.89749999996,"","",{"$f":"IF(AJ113=\"\",\"\",(AJ113/#REF!)*$W113)","v":""},{"$f":"IF(AK113=\"\",\"\",(AK113/#REF!)*$W113)","v":""},{"$f":"IF(AL113=\"\",\"\",(AL113/#REF!)*$W113)","v":""},{"$f":"IF(AM113=\"\",\"\",(AM113/#REF!)*$W113)","v":""},{"$f":"IF(AN113=\"\",\"\",(AN113/#REF!)*$W113)","v":""},{"$f":"IF(AO113=\"\",\"\",(AO113/#REF!)*$W113)","v":""},{"$f":"IF(AP113=\"\",\"\",(AP113/#REF!)*$W113)","v":""},{"$f":"IF(AQ113=\"\",\"\",(AQ113/#REF!)*$W113)","v":""},{"$f":"IF(AR113=\"\",\"\",(AR113/#REF!)*$W113)","v":""},{"$f":"IF(AS113=\"\",\"\",(AS113/#REF!)*$W113)","v":""},{"$f":"IF(AT113=\"\",\"\",(AT113/#REF!)*$W113)","v":""},{"$f":"IF(AU113=\"\",\"\",(AU113/#REF!)*$W113)","v":""},{"$f":"IF(AV113=\"\",\"\",(AV113/#REF!)*$W113)","v":""},{"$f":"IF(AW113=\"\",\"\",(AW113/#REF!)*$W113)","v":""},{"$f":"IF(AX113=\"\",\"\",(AX113/#REF!)*$W113)","v":""},{"$f":"IF(AY113=\"\",\"\",(AY113/#REF!)*$W113)","v":""},""]
[null,"PSMC22",null,null,"Pump Station","PSMC22","Marryatt St SPS",null,null,null,null,0,1234338.3105000001,null,1,1234338.3105000001,null,null,{"$f":"IF(Q114=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q114,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q114,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1234338.3105000001,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD114=\"\",\"\",(AD114/#REF!)*$W114)","v":""},"","",1234338.3105000001,"","",{"$f":"IF(AJ114=\"\",\"\",(AJ114/#REF!)*$W114)","v":""},{"$f":"IF(AK114=\"\",\"\",(AK114/#REF!)*$W114)","v":""},{"$f":"IF(AL114=\"\",\"\",(AL114/#REF!)*$W114)","v":""},{"$f":"IF(AM114=\"\",\"\",(AM114/#REF!)*$W114)","v":""},{"$f":"IF(AN114=\"\",\"\",(AN114/#REF!)*$W114)","v":""},{"$f":"IF(AO114=\"\",\"\",(AO114/#REF!)*$W114)","v":""},{"$f":"IF(AP114=\"\",\"\",(AP114/#REF!)*$W114)","v":""},{"$f":"IF(AQ114=\"\",\"\",(AQ114/#REF!)*$W114)","v":""},{"$f":"IF(AR114=\"\",\"\",(AR114/#REF!)*$W114)","v":""},{"$f":"IF(AS114=\"\",\"\",(AS114/#REF!)*$W114)","v":""},{"$f":"IF(AT114=\"\",\"\",(AT114/#REF!)*$W114)","v":""},{"$f":"IF(AU114=\"\",\"\",(AU114/#REF!)*$W114)","v":""},{"$f":"IF(AV114=\"\",\"\",(AV114/#REF!)*$W114)","v":""},{"$f":"IF(AW114=\"\",\"\",(AW114/#REF!)*$W114)","v":""},{"$f":"IF(AX114=\"\",\"\",(AX114/#REF!)*$W114)","v":""},{"$f":"IF(AY114=\"\",\"\",(AY114/#REF!)*$W114)","v":""},""]
[null,"PSMC23",null,null,"Pump Station","PSMC23","Penelope St SPS",null,null,null,null,0,273688.26279999997,null,1,273688.26279999997,null,null,{"$f":"IF(Q115=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q115,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q115,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},273688.26279999997,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD115=\"\",\"\",(AD115/#REF!)*$W115)","v":""},"","",273688.26279999997,"","",{"$f":"IF(AJ115=\"\",\"\",(AJ115/#REF!)*$W115)","v":""},{"$f":"IF(AK115=\"\",\"\",(AK115/#REF!)*$W115)","v":""},{"$f":"IF(AL115=\"\",\"\",(AL115/#REF!)*$W115)","v":""},{"$f":"IF(AM115=\"\",\"\",(AM115/#REF!)*$W115)","v":""},{"$f":"IF(AN115=\"\",\"\",(AN115/#REF!)*$W115)","v":""},{"$f":"IF(AO115=\"\",\"\",(AO115/#REF!)*$W115)","v":""},{"$f":"IF(AP115=\"\",\"\",(AP115/#REF!)*$W115)","v":""},{"$f":"IF(AQ115=\"\",\"\",(AQ115/#REF!)*$W115)","v":""},{"$f":"IF(AR115=\"\",\"\",(AR115/#REF!)*$W115)","v":""},{"$f":"IF(AS115=\"\",\"\",(AS115/#REF!)*$W115)","v":""},{"$f":"IF(AT115=\"\",\"\",(AT115/#REF!)*$W115)","v":""},{"$f":"IF(AU115=\"\",\"\",(AU115/#REF!)*$W115)","v":""},{"$f":"IF(AV115=\"\",\"\",(AV115/#REF!)*$W115)","v":""},{"$f":"IF(AW115=\"\",\"\",(AW115/#REF!)*$W115)","v":""},{"$f":"IF(AX115=\"\",\"\",(AX115/#REF!)*$W115)","v":""},{"$f":"IF(AY115=\"\",\"\",(AY115/#REF!)*$W115)","v":""},""]
[null,"PSMC24",null,null,"Pump Station","PSMC24","Willoughby Crs SPS",null,null,null,null,0,216189.34539999993,null,1,216189.34539999993,null,null,{"$f":"IF(Q116=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q116,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q116,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},216189.34539999993,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD116=\"\",\"\",(AD116/#REF!)*$W116)","v":""},"","",216189.34539999993,"","",{"$f":"IF(AJ116=\"\",\"\",(AJ116/#REF!)*$W116)","v":""},{"$f":"IF(AK116=\"\",\"\",(AK116/#REF!)*$W116)","v":""},{"$f":"IF(AL116=\"\",\"\",(AL116/#REF!)*$W116)","v":""},{"$f":"IF(AM116=\"\",\"\",(AM116/#REF!)*$W116)","v":""},{"$f":"IF(AN116=\"\",\"\",(AN116/#REF!)*$W116)","v":""},{"$f":"IF(AO116=\"\",\"\",(AO116/#REF!)*$W116)","v":""},{"$f":"IF(AP116=\"\",\"\",(AP116/#REF!)*$W116)","v":""},{"$f":"IF(AQ116=\"\",\"\",(AQ116/#REF!)*$W116)","v":""},{"$f":"IF(AR116=\"\",\"\",(AR116/#REF!)*$W116)","v":""},{"$f":"IF(AS116=\"\",\"\",(AS116/#REF!)*$W116)","v":""},{"$f":"IF(AT116=\"\",\"\",(AT116/#REF!)*$W116)","v":""},{"$f":"IF(AU116=\"\",\"\",(AU116/#REF!)*$W116)","v":""},{"$f":"IF(AV116=\"\",\"\",(AV116/#REF!)*$W116)","v":""},{"$f":"IF(AW116=\"\",\"\",(AW116/#REF!)*$W116)","v":""},{"$f":"IF(AX116=\"\",\"\",(AX116/#REF!)*$W116)","v":""},{"$f":"IF(AY116=\"\",\"\",(AY116/#REF!)*$W116)","v":""},""]
[null,"PSMI01",null,null,"Pump Station","PSMI01","Mackay-Eungella Rd SPS",null,null,null,null,0,322366.42090000003,null,1,322366.42090000003,null,null,{"$f":"IF(Q117=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q117,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q117,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},322366.42090000003,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD117=\"\",\"\",(AD117/#REF!)*$W117)","v":""},"","","",322366.42090000003,"",{"$f":"IF(AJ117=\"\",\"\",(AJ117/#REF!)*$W117)","v":""},{"$f":"IF(AK117=\"\",\"\",(AK117/#REF!)*$W117)","v":""},{"$f":"IF(AL117=\"\",\"\",(AL117/#REF!)*$W117)","v":""},{"$f":"IF(AM117=\"\",\"\",(AM117/#REF!)*$W117)","v":""},{"$f":"IF(AN117=\"\",\"\",(AN117/#REF!)*$W117)","v":""},{"$f":"IF(AO117=\"\",\"\",(AO117/#REF!)*$W117)","v":""},{"$f":"IF(AP117=\"\",\"\",(AP117/#REF!)*$W117)","v":""},{"$f":"IF(AQ117=\"\",\"\",(AQ117/#REF!)*$W117)","v":""},{"$f":"IF(AR117=\"\",\"\",(AR117/#REF!)*$W117)","v":""},{"$f":"IF(AS117=\"\",\"\",(AS117/#REF!)*$W117)","v":""},{"$f":"IF(AT117=\"\",\"\",(AT117/#REF!)*$W117)","v":""},{"$f":"IF(AU117=\"\",\"\",(AU117/#REF!)*$W117)","v":""},{"$f":"IF(AV117=\"\",\"\",(AV117/#REF!)*$W117)","v":""},{"$f":"IF(AW117=\"\",\"\",(AW117/#REF!)*$W117)","v":""},{"$f":"IF(AX117=\"\",\"\",(AX117/#REF!)*$W117)","v":""},{"$f":"IF(AY117=\"\",\"\",(AY117/#REF!)*$W117)","v":""},""]
[null,"PSMI02",null,null,"Pump Station","PSMI02","Elizabeth St No 1 SPS",null,null,null,null,0,240358.94540000003,null,1,240358.94540000003,null,null,{"$f":"IF(Q118=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q118,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q118,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},240358.94540000003,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD118=\"\",\"\",(AD118/#REF!)*$W118)","v":""},"","","",240358.94540000003,"",{"$f":"IF(AJ118=\"\",\"\",(AJ118/#REF!)*$W118)","v":""},{"$f":"IF(AK118=\"\",\"\",(AK118/#REF!)*$W118)","v":""},{"$f":"IF(AL118=\"\",\"\",(AL118/#REF!)*$W118)","v":""},{"$f":"IF(AM118=\"\",\"\",(AM118/#REF!)*$W118)","v":""},{"$f":"IF(AN118=\"\",\"\",(AN118/#REF!)*$W118)","v":""},{"$f":"IF(AO118=\"\",\"\",(AO118/#REF!)*$W118)","v":""},{"$f":"IF(AP118=\"\",\"\",(AP118/#REF!)*$W118)","v":""},{"$f":"IF(AQ118=\"\",\"\",(AQ118/#REF!)*$W118)","v":""},{"$f":"IF(AR118=\"\",\"\",(AR118/#REF!)*$W118)","v":""},{"$f":"IF(AS118=\"\",\"\",(AS118/#REF!)*$W118)","v":""},{"$f":"IF(AT118=\"\",\"\",(AT118/#REF!)*$W118)","v":""},{"$f":"IF(AU118=\"\",\"\",(AU118/#REF!)*$W118)","v":""},{"$f":"IF(AV118=\"\",\"\",(AV118/#REF!)*$W118)","v":""},{"$f":"IF(AW118=\"\",\"\",(AW118/#REF!)*$W118)","v":""},{"$f":"IF(AX118=\"\",\"\",(AX118/#REF!)*$W118)","v":""},{"$f":"IF(AY118=\"\",\"\",(AY118/#REF!)*$W118)","v":""},""]
[null,"PSMI03",null,null,"Pump Station","PSMI03","Caroline St SPS",null,null,null,null,0,248067.26769999997,null,1,248067.26769999997,null,null,{"$f":"IF(Q119=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q119,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q119,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},248067.26769999997,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD119=\"\",\"\",(AD119/#REF!)*$W119)","v":""},"","","",248067.26769999997,"",{"$f":"IF(AJ119=\"\",\"\",(AJ119/#REF!)*$W119)","v":""},{"$f":"IF(AK119=\"\",\"\",(AK119/#REF!)*$W119)","v":""},{"$f":"IF(AL119=\"\",\"\",(AL119/#REF!)*$W119)","v":""},{"$f":"IF(AM119=\"\",\"\",(AM119/#REF!)*$W119)","v":""},{"$f":"IF(AN119=\"\",\"\",(AN119/#REF!)*$W119)","v":""},{"$f":"IF(AO119=\"\",\"\",(AO119/#REF!)*$W119)","v":""},{"$f":"IF(AP119=\"\",\"\",(AP119/#REF!)*$W119)","v":""},{"$f":"IF(AQ119=\"\",\"\",(AQ119/#REF!)*$W119)","v":""},{"$f":"IF(AR119=\"\",\"\",(AR119/#REF!)*$W119)","v":""},{"$f":"IF(AS119=\"\",\"\",(AS119/#REF!)*$W119)","v":""},{"$f":"IF(AT119=\"\",\"\",(AT119/#REF!)*$W119)","v":""},{"$f":"IF(AU119=\"\",\"\",(AU119/#REF!)*$W119)","v":""},{"$f":"IF(AV119=\"\",\"\",(AV119/#REF!)*$W119)","v":""},{"$f":"IF(AW119=\"\",\"\",(AW119/#REF!)*$W119)","v":""},{"$f":"IF(AX119=\"\",\"\",(AX119/#REF!)*$W119)","v":""},{"$f":"IF(AY119=\"\",\"\",(AY119/#REF!)*$W119)","v":""},""]
[null,"PSMI04",null,null,"Pump Station","PSMI04","Mary St SPS",null,null,null,null,0,249653.38640000002,null,1,249653.38640000002,null,null,{"$f":"IF(Q120=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q120,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q120,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},249653.38640000002,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD120=\"\",\"\",(AD120/#REF!)*$W120)","v":""},"","","",249653.38640000002,"",{"$f":"IF(AJ120=\"\",\"\",(AJ120/#REF!)*$W120)","v":""},{"$f":"IF(AK120=\"\",\"\",(AK120/#REF!)*$W120)","v":""},{"$f":"IF(AL120=\"\",\"\",(AL120/#REF!)*$W120)","v":""},{"$f":"IF(AM120=\"\",\"\",(AM120/#REF!)*$W120)","v":""},{"$f":"IF(AN120=\"\",\"\",(AN120/#REF!)*$W120)","v":""},{"$f":"IF(AO120=\"\",\"\",(AO120/#REF!)*$W120)","v":""},{"$f":"IF(AP120=\"\",\"\",(AP120/#REF!)*$W120)","v":""},{"$f":"IF(AQ120=\"\",\"\",(AQ120/#REF!)*$W120)","v":""},{"$f":"IF(AR120=\"\",\"\",(AR120/#REF!)*$W120)","v":""},{"$f":"IF(AS120=\"\",\"\",(AS120/#REF!)*$W120)","v":""},{"$f":"IF(AT120=\"\",\"\",(AT120/#REF!)*$W120)","v":""},{"$f":"IF(AU120=\"\",\"\",(AU120/#REF!)*$W120)","v":""},{"$f":"IF(AV120=\"\",\"\",(AV120/#REF!)*$W120)","v":""},{"$f":"IF(AW120=\"\",\"\",(AW120/#REF!)*$W120)","v":""},{"$f":"IF(AX120=\"\",\"\",(AX120/#REF!)*$W120)","v":""},{"$f":"IF(AY120=\"\",\"\",(AY120/#REF!)*$W120)","v":""},""]
[null,"PSMI05",null,null,"Pump Station","PSMI05","Alexandra St SPS",null,null,null,null,0,231064.50470000002,null,1,231064.50470000002,null,null,{"$f":"IF(Q121=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q121,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q121,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},231064.50470000002,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD121=\"\",\"\",(AD121/#REF!)*$W121)","v":""},"","","",231064.50470000002,"",{"$f":"IF(AJ121=\"\",\"\",(AJ121/#REF!)*$W121)","v":""},{"$f":"IF(AK121=\"\",\"\",(AK121/#REF!)*$W121)","v":""},{"$f":"IF(AL121=\"\",\"\",(AL121/#REF!)*$W121)","v":""},{"$f":"IF(AM121=\"\",\"\",(AM121/#REF!)*$W121)","v":""},{"$f":"IF(AN121=\"\",\"\",(AN121/#REF!)*$W121)","v":""},{"$f":"IF(AO121=\"\",\"\",(AO121/#REF!)*$W121)","v":""},{"$f":"IF(AP121=\"\",\"\",(AP121/#REF!)*$W121)","v":""},{"$f":"IF(AQ121=\"\",\"\",(AQ121/#REF!)*$W121)","v":""},{"$f":"IF(AR121=\"\",\"\",(AR121/#REF!)*$W121)","v":""},{"$f":"IF(AS121=\"\",\"\",(AS121/#REF!)*$W121)","v":""},{"$f":"IF(AT121=\"\",\"\",(AT121/#REF!)*$W121)","v":""},{"$f":"IF(AU121=\"\",\"\",(AU121/#REF!)*$W121)","v":""},{"$f":"IF(AV121=\"\",\"\",(AV121/#REF!)*$W121)","v":""},{"$f":"IF(AW121=\"\",\"\",(AW121/#REF!)*$W121)","v":""},{"$f":"IF(AX121=\"\",\"\",(AX121/#REF!)*$W121)","v":""},{"$f":"IF(AY121=\"\",\"\",(AY121/#REF!)*$W121)","v":""},""]
[null,"PSMI06",null,null,"Pump Station","PSMI06","Heather St SPS",null,null,null,null,0,189960.16030000002,null,1,189960.16030000002,null,null,{"$f":"IF(Q122=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q122,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q122,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},189960.16030000002,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD122=\"\",\"\",(AD122/#REF!)*$W122)","v":""},"","","",189960.16030000002,"",{"$f":"IF(AJ122=\"\",\"\",(AJ122/#REF!)*$W122)","v":""},{"$f":"IF(AK122=\"\",\"\",(AK122/#REF!)*$W122)","v":""},{"$f":"IF(AL122=\"\",\"\",(AL122/#REF!)*$W122)","v":""},{"$f":"IF(AM122=\"\",\"\",(AM122/#REF!)*$W122)","v":""},{"$f":"IF(AN122=\"\",\"\",(AN122/#REF!)*$W122)","v":""},{"$f":"IF(AO122=\"\",\"\",(AO122/#REF!)*$W122)","v":""},{"$f":"IF(AP122=\"\",\"\",(AP122/#REF!)*$W122)","v":""},{"$f":"IF(AQ122=\"\",\"\",(AQ122/#REF!)*$W122)","v":""},{"$f":"IF(AR122=\"\",\"\",(AR122/#REF!)*$W122)","v":""},{"$f":"IF(AS122=\"\",\"\",(AS122/#REF!)*$W122)","v":""},{"$f":"IF(AT122=\"\",\"\",(AT122/#REF!)*$W122)","v":""},{"$f":"IF(AU122=\"\",\"\",(AU122/#REF!)*$W122)","v":""},{"$f":"IF(AV122=\"\",\"\",(AV122/#REF!)*$W122)","v":""},{"$f":"IF(AW122=\"\",\"\",(AW122/#REF!)*$W122)","v":""},{"$f":"IF(AX122=\"\",\"\",(AX122/#REF!)*$W122)","v":""},{"$f":"IF(AY122=\"\",\"\",(AY122/#REF!)*$W122)","v":""},""]
[null,"PSMI07",null,null,"Pump Station","PSMI07","Alice St SPS",null,null,null,null,0,189960.1568,null,1,189960.1568,null,null,{"$f":"IF(Q123=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q123,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q123,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},189960.1568,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD123=\"\",\"\",(AD123/#REF!)*$W123)","v":""},"","","",189960.1568,"",{"$f":"IF(AJ123=\"\",\"\",(AJ123/#REF!)*$W123)","v":""},{"$f":"IF(AK123=\"\",\"\",(AK123/#REF!)*$W123)","v":""},{"$f":"IF(AL123=\"\",\"\",(AL123/#REF!)*$W123)","v":""},{"$f":"IF(AM123=\"\",\"\",(AM123/#REF!)*$W123)","v":""},{"$f":"IF(AN123=\"\",\"\",(AN123/#REF!)*$W123)","v":""},{"$f":"IF(AO123=\"\",\"\",(AO123/#REF!)*$W123)","v":""},{"$f":"IF(AP123=\"\",\"\",(AP123/#REF!)*$W123)","v":""},{"$f":"IF(AQ123=\"\",\"\",(AQ123/#REF!)*$W123)","v":""},{"$f":"IF(AR123=\"\",\"\",(AR123/#REF!)*$W123)","v":""},{"$f":"IF(AS123=\"\",\"\",(AS123/#REF!)*$W123)","v":""},{"$f":"IF(AT123=\"\",\"\",(AT123/#REF!)*$W123)","v":""},{"$f":"IF(AU123=\"\",\"\",(AU123/#REF!)*$W123)","v":""},{"$f":"IF(AV123=\"\",\"\",(AV123/#REF!)*$W123)","v":""},{"$f":"IF(AW123=\"\",\"\",(AW123/#REF!)*$W123)","v":""},{"$f":"IF(AX123=\"\",\"\",(AX123/#REF!)*$W123)","v":""},{"$f":"IF(AY123=\"\",\"\",(AY123/#REF!)*$W123)","v":""},""]
[null,"PSMI08",null,null,"Pump Station","PSMI08","Elizabeth St No 2 SPS",null,null,null,null,0,300344.42830000003,null,1,300344.42830000003,null,null,{"$f":"IF(Q124=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q124,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q124,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},300344.42830000003,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD124=\"\",\"\",(AD124/#REF!)*$W124)","v":""},"","","",300344.42830000003,"",{"$f":"IF(AJ124=\"\",\"\",(AJ124/#REF!)*$W124)","v":""},{"$f":"IF(AK124=\"\",\"\",(AK124/#REF!)*$W124)","v":""},{"$f":"IF(AL124=\"\",\"\",(AL124/#REF!)*$W124)","v":""},{"$f":"IF(AM124=\"\",\"\",(AM124/#REF!)*$W124)","v":""},{"$f":"IF(AN124=\"\",\"\",(AN124/#REF!)*$W124)","v":""},{"$f":"IF(AO124=\"\",\"\",(AO124/#REF!)*$W124)","v":""},{"$f":"IF(AP124=\"\",\"\",(AP124/#REF!)*$W124)","v":""},{"$f":"IF(AQ124=\"\",\"\",(AQ124/#REF!)*$W124)","v":""},{"$f":"IF(AR124=\"\",\"\",(AR124/#REF!)*$W124)","v":""},{"$f":"IF(AS124=\"\",\"\",(AS124/#REF!)*$W124)","v":""},{"$f":"IF(AT124=\"\",\"\",(AT124/#REF!)*$W124)","v":""},{"$f":"IF(AU124=\"\",\"\",(AU124/#REF!)*$W124)","v":""},{"$f":"IF(AV124=\"\",\"\",(AV124/#REF!)*$W124)","v":""},{"$f":"IF(AW124=\"\",\"\",(AW124/#REF!)*$W124)","v":""},{"$f":"IF(AX124=\"\",\"\",(AX124/#REF!)*$W124)","v":""},{"$f":"IF(AY124=\"\",\"\",(AY124/#REF!)*$W124)","v":""},""]
[null,"PSMI09",null,null,"Pump Station","PSMI09","Patricia Cct SPS",null,null,null,null,0,301531.22179999994,null,1,301531.22179999994,null,null,{"$f":"IF(Q125=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q125,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q125,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},301531.22179999994,null,null,null,"y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,{"$f":"IF(AD125=\"\",\"\",(AD125/#REF!)*$W125)","v":""},"","","",301531.22179999994,"",{"$f":"IF(AJ125=\"\",\"\",(AJ125/#REF!)*$W125)","v":""},{"$f":"IF(AK125=\"\",\"\",(AK125/#REF!)*$W125)","v":""},{"$f":"IF(AL125=\"\",\"\",(AL125/#REF!)*$W125)","v":""},{"$f":"IF(AM125=\"\",\"\",(AM125/#REF!)*$W125)","v":""},{"$f":"IF(AN125=\"\",\"\",(AN125/#REF!)*$W125)","v":""},{"$f":"IF(AO125=\"\",\"\",(AO125/#REF!)*$W125)","v":""},{"$f":"IF(AP125=\"\",\"\",(AP125/#REF!)*$W125)","v":""},{"$f":"IF(AQ125=\"\",\"\",(AQ125/#REF!)*$W125)","v":""},{"$f":"IF(AR125=\"\",\"\",(AR125/#REF!)*$W125)","v":""},{"$f":"IF(AS125=\"\",\"\",(AS125/#REF!)*$W125)","v":""},{"$f":"IF(AT125=\"\",\"\",(AT125/#REF!)*$W125)","v":""},{"$f":"IF(AU125=\"\",\"\",(AU125/#REF!)*$W125)","v":""},{"$f":"IF(AV125=\"\",\"\",(AV125/#REF!)*$W125)","v":""},{"$f":"IF(AW125=\"\",\"\",(AW125/#REF!)*$W125)","v":""},{"$f":"IF(AX125=\"\",\"\",(AX125/#REF!)*$W125)","v":""},{"$f":"IF(AY125=\"\",\"\",(AY125/#REF!)*$W125)","v":""},""]
[null,"PSMP01",null,null,"Pump Station","PSMP01","Malcomson St No 2 SPS",null,null,null,null,0,275444.81,null,1,275444.81,null,null,{"$f":"IF(Q126=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q126,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q126,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},275444.81,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD126=\"\",\"\",(AD126/#REF!)*$W126)","v":""},"",275444.81,"","","",{"$f":"IF(AJ126=\"\",\"\",(AJ126/#REF!)*$W126)","v":""},{"$f":"IF(AK126=\"\",\"\",(AK126/#REF!)*$W126)","v":""},{"$f":"IF(AL126=\"\",\"\",(AL126/#REF!)*$W126)","v":""},{"$f":"IF(AM126=\"\",\"\",(AM126/#REF!)*$W126)","v":""},{"$f":"IF(AN126=\"\",\"\",(AN126/#REF!)*$W126)","v":""},{"$f":"IF(AO126=\"\",\"\",(AO126/#REF!)*$W126)","v":""},{"$f":"IF(AP126=\"\",\"\",(AP126/#REF!)*$W126)","v":""},{"$f":"IF(AQ126=\"\",\"\",(AQ126/#REF!)*$W126)","v":""},{"$f":"IF(AR126=\"\",\"\",(AR126/#REF!)*$W126)","v":""},{"$f":"IF(AS126=\"\",\"\",(AS126/#REF!)*$W126)","v":""},{"$f":"IF(AT126=\"\",\"\",(AT126/#REF!)*$W126)","v":""},{"$f":"IF(AU126=\"\",\"\",(AU126/#REF!)*$W126)","v":""},{"$f":"IF(AV126=\"\",\"\",(AV126/#REF!)*$W126)","v":""},{"$f":"IF(AW126=\"\",\"\",(AW126/#REF!)*$W126)","v":""},{"$f":"IF(AX126=\"\",\"\",(AX126/#REF!)*$W126)","v":""},{"$f":"IF(AY126=\"\",\"\",(AY126/#REF!)*$W126)","v":""},""]
[null,"PSMP02",null,null,"Pump Station","PSMP02","Suncrest Crt SPS",null,null,null,null,0,331456.95440000005,null,1,331456.95440000005,null,null,{"$f":"IF(Q127=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q127,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q127,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},331456.95440000005,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD127=\"\",\"\",(AD127/#REF!)*$W127)","v":""},"",331456.95440000005,"","","",{"$f":"IF(AJ127=\"\",\"\",(AJ127/#REF!)*$W127)","v":""},{"$f":"IF(AK127=\"\",\"\",(AK127/#REF!)*$W127)","v":""},{"$f":"IF(AL127=\"\",\"\",(AL127/#REF!)*$W127)","v":""},{"$f":"IF(AM127=\"\",\"\",(AM127/#REF!)*$W127)","v":""},{"$f":"IF(AN127=\"\",\"\",(AN127/#REF!)*$W127)","v":""},{"$f":"IF(AO127=\"\",\"\",(AO127/#REF!)*$W127)","v":""},{"$f":"IF(AP127=\"\",\"\",(AP127/#REF!)*$W127)","v":""},{"$f":"IF(AQ127=\"\",\"\",(AQ127/#REF!)*$W127)","v":""},{"$f":"IF(AR127=\"\",\"\",(AR127/#REF!)*$W127)","v":""},{"$f":"IF(AS127=\"\",\"\",(AS127/#REF!)*$W127)","v":""},{"$f":"IF(AT127=\"\",\"\",(AT127/#REF!)*$W127)","v":""},{"$f":"IF(AU127=\"\",\"\",(AU127/#REF!)*$W127)","v":""},{"$f":"IF(AV127=\"\",\"\",(AV127/#REF!)*$W127)","v":""},{"$f":"IF(AW127=\"\",\"\",(AW127/#REF!)*$W127)","v":""},{"$f":"IF(AX127=\"\",\"\",(AX127/#REF!)*$W127)","v":""},{"$f":"IF(AY127=\"\",\"\",(AY127/#REF!)*$W127)","v":""},""]
[null,"PSMP03",null,null,"Pump Station","PSMP03","Phillip St SPS",null,null,null,null,0,177958.73449999999,null,1,177958.73449999999,null,null,{"$f":"IF(Q128=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q128,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q128,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},177958.73449999999,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD128=\"\",\"\",(AD128/#REF!)*$W128)","v":""},"",177958.73449999999,"","","",{"$f":"IF(AJ128=\"\",\"\",(AJ128/#REF!)*$W128)","v":""},{"$f":"IF(AK128=\"\",\"\",(AK128/#REF!)*$W128)","v":""},{"$f":"IF(AL128=\"\",\"\",(AL128/#REF!)*$W128)","v":""},{"$f":"IF(AM128=\"\",\"\",(AM128/#REF!)*$W128)","v":""},{"$f":"IF(AN128=\"\",\"\",(AN128/#REF!)*$W128)","v":""},{"$f":"IF(AO128=\"\",\"\",(AO128/#REF!)*$W128)","v":""},{"$f":"IF(AP128=\"\",\"\",(AP128/#REF!)*$W128)","v":""},{"$f":"IF(AQ128=\"\",\"\",(AQ128/#REF!)*$W128)","v":""},{"$f":"IF(AR128=\"\",\"\",(AR128/#REF!)*$W128)","v":""},{"$f":"IF(AS128=\"\",\"\",(AS128/#REF!)*$W128)","v":""},{"$f":"IF(AT128=\"\",\"\",(AT128/#REF!)*$W128)","v":""},{"$f":"IF(AU128=\"\",\"\",(AU128/#REF!)*$W128)","v":""},{"$f":"IF(AV128=\"\",\"\",(AV128/#REF!)*$W128)","v":""},{"$f":"IF(AW128=\"\",\"\",(AW128/#REF!)*$W128)","v":""},{"$f":"IF(AX128=\"\",\"\",(AX128/#REF!)*$W128)","v":""},{"$f":"IF(AY128=\"\",\"\",(AY128/#REF!)*$W128)","v":""},""]
[null,"PSNM01",null,null,"Pump Station","PSNM01","Bassett St",null,null,null,null,0,1361642.0097000001,null,1,1361642.0097000001,null,null,{"$f":"IF(Q129=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q129,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q129,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1361642.0097000001,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD129=\"\",\"\",(AD129/#REF!)*$W129)","v":""},"",1361642.0097000001,"","","",{"$f":"IF(AJ129=\"\",\"\",(AJ129/#REF!)*$W129)","v":""},{"$f":"IF(AK129=\"\",\"\",(AK129/#REF!)*$W129)","v":""},{"$f":"IF(AL129=\"\",\"\",(AL129/#REF!)*$W129)","v":""},{"$f":"IF(AM129=\"\",\"\",(AM129/#REF!)*$W129)","v":""},{"$f":"IF(AN129=\"\",\"\",(AN129/#REF!)*$W129)","v":""},{"$f":"IF(AO129=\"\",\"\",(AO129/#REF!)*$W129)","v":""},{"$f":"IF(AP129=\"\",\"\",(AP129/#REF!)*$W129)","v":""},{"$f":"IF(AQ129=\"\",\"\",(AQ129/#REF!)*$W129)","v":""},{"$f":"IF(AR129=\"\",\"\",(AR129/#REF!)*$W129)","v":""},{"$f":"IF(AS129=\"\",\"\",(AS129/#REF!)*$W129)","v":""},{"$f":"IF(AT129=\"\",\"\",(AT129/#REF!)*$W129)","v":""},{"$f":"IF(AU129=\"\",\"\",(AU129/#REF!)*$W129)","v":""},{"$f":"IF(AV129=\"\",\"\",(AV129/#REF!)*$W129)","v":""},{"$f":"IF(AW129=\"\",\"\",(AW129/#REF!)*$W129)","v":""},{"$f":"IF(AX129=\"\",\"\",(AX129/#REF!)*$W129)","v":""},{"$f":"IF(AY129=\"\",\"\",(AY129/#REF!)*$W129)","v":""},""]
[null,"PSNM02",null,null,"Pump Station","PSNM02","Forgan St SPS",null,null,null,null,0,389014.11900000001,null,1,389014.11900000001,null,null,{"$f":"IF(Q130=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q130,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q130,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},389014.11900000001,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD130=\"\",\"\",(AD130/#REF!)*$W130)","v":""},"",389014.11900000001,"","","",{"$f":"IF(AJ130=\"\",\"\",(AJ130/#REF!)*$W130)","v":""},{"$f":"IF(AK130=\"\",\"\",(AK130/#REF!)*$W130)","v":""},{"$f":"IF(AL130=\"\",\"\",(AL130/#REF!)*$W130)","v":""},{"$f":"IF(AM130=\"\",\"\",(AM130/#REF!)*$W130)","v":""},{"$f":"IF(AN130=\"\",\"\",(AN130/#REF!)*$W130)","v":""},{"$f":"IF(AO130=\"\",\"\",(AO130/#REF!)*$W130)","v":""},{"$f":"IF(AP130=\"\",\"\",(AP130/#REF!)*$W130)","v":""},{"$f":"IF(AQ130=\"\",\"\",(AQ130/#REF!)*$W130)","v":""},{"$f":"IF(AR130=\"\",\"\",(AR130/#REF!)*$W130)","v":""},{"$f":"IF(AS130=\"\",\"\",(AS130/#REF!)*$W130)","v":""},{"$f":"IF(AT130=\"\",\"\",(AT130/#REF!)*$W130)","v":""},{"$f":"IF(AU130=\"\",\"\",(AU130/#REF!)*$W130)","v":""},{"$f":"IF(AV130=\"\",\"\",(AV130/#REF!)*$W130)","v":""},{"$f":"IF(AW130=\"\",\"\",(AW130/#REF!)*$W130)","v":""},{"$f":"IF(AX130=\"\",\"\",(AX130/#REF!)*$W130)","v":""},{"$f":"IF(AY130=\"\",\"\",(AY130/#REF!)*$W130)","v":""},""]
[null,"PSNM03",null,null,"Pump Station","PSNM03","Gooseponds SPS",null,null,null,null,0,625431.95039999986,null,1,625431.95039999986,null,null,{"$f":"IF(Q131=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q131,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q131,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},625431.95039999986,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD131=\"\",\"\",(AD131/#REF!)*$W131)","v":""},"",625431.95039999986,"","","",{"$f":"IF(AJ131=\"\",\"\",(AJ131/#REF!)*$W131)","v":""},{"$f":"IF(AK131=\"\",\"\",(AK131/#REF!)*$W131)","v":""},{"$f":"IF(AL131=\"\",\"\",(AL131/#REF!)*$W131)","v":""},{"$f":"IF(AM131=\"\",\"\",(AM131/#REF!)*$W131)","v":""},{"$f":"IF(AN131=\"\",\"\",(AN131/#REF!)*$W131)","v":""},{"$f":"IF(AO131=\"\",\"\",(AO131/#REF!)*$W131)","v":""},{"$f":"IF(AP131=\"\",\"\",(AP131/#REF!)*$W131)","v":""},{"$f":"IF(AQ131=\"\",\"\",(AQ131/#REF!)*$W131)","v":""},{"$f":"IF(AR131=\"\",\"\",(AR131/#REF!)*$W131)","v":""},{"$f":"IF(AS131=\"\",\"\",(AS131/#REF!)*$W131)","v":""},{"$f":"IF(AT131=\"\",\"\",(AT131/#REF!)*$W131)","v":""},{"$f":"IF(AU131=\"\",\"\",(AU131/#REF!)*$W131)","v":""},{"$f":"IF(AV131=\"\",\"\",(AV131/#REF!)*$W131)","v":""},{"$f":"IF(AW131=\"\",\"\",(AW131/#REF!)*$W131)","v":""},{"$f":"IF(AX131=\"\",\"\",(AX131/#REF!)*$W131)","v":""},{"$f":"IF(AY131=\"\",\"\",(AY131/#REF!)*$W131)","v":""},""]
[null,"PSNM04",null,null,"Pump Station","PSNM04","Zammit St SPS",null,null,null,null,0,348422.01229999994,null,1,348422.01229999994,null,null,{"$f":"IF(Q132=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q132,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q132,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},348422.01229999994,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD132=\"\",\"\",(AD132/#REF!)*$W132)","v":""},"",348422.01229999994,"","","",{"$f":"IF(AJ132=\"\",\"\",(AJ132/#REF!)*$W132)","v":""},{"$f":"IF(AK132=\"\",\"\",(AK132/#REF!)*$W132)","v":""},{"$f":"IF(AL132=\"\",\"\",(AL132/#REF!)*$W132)","v":""},{"$f":"IF(AM132=\"\",\"\",(AM132/#REF!)*$W132)","v":""},{"$f":"IF(AN132=\"\",\"\",(AN132/#REF!)*$W132)","v":""},{"$f":"IF(AO132=\"\",\"\",(AO132/#REF!)*$W132)","v":""},{"$f":"IF(AP132=\"\",\"\",(AP132/#REF!)*$W132)","v":""},{"$f":"IF(AQ132=\"\",\"\",(AQ132/#REF!)*$W132)","v":""},{"$f":"IF(AR132=\"\",\"\",(AR132/#REF!)*$W132)","v":""},{"$f":"IF(AS132=\"\",\"\",(AS132/#REF!)*$W132)","v":""},{"$f":"IF(AT132=\"\",\"\",(AT132/#REF!)*$W132)","v":""},{"$f":"IF(AU132=\"\",\"\",(AU132/#REF!)*$W132)","v":""},{"$f":"IF(AV132=\"\",\"\",(AV132/#REF!)*$W132)","v":""},{"$f":"IF(AW132=\"\",\"\",(AW132/#REF!)*$W132)","v":""},{"$f":"IF(AX132=\"\",\"\",(AX132/#REF!)*$W132)","v":""},{"$f":"IF(AY132=\"\",\"\",(AY132/#REF!)*$W132)","v":""},""]
[null,"PSNM05",null,null,"Pump Station","PSNM05","Burgess St SPS",null,null,null,null,0,684571.82889999996,null,1,684571.82889999996,null,null,{"$f":"IF(Q133=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q133,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q133,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},684571.82889999996,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD133=\"\",\"\",(AD133/#REF!)*$W133)","v":""},"",684571.82889999996,"","","",{"$f":"IF(AJ133=\"\",\"\",(AJ133/#REF!)*$W133)","v":""},{"$f":"IF(AK133=\"\",\"\",(AK133/#REF!)*$W133)","v":""},{"$f":"IF(AL133=\"\",\"\",(AL133/#REF!)*$W133)","v":""},{"$f":"IF(AM133=\"\",\"\",(AM133/#REF!)*$W133)","v":""},{"$f":"IF(AN133=\"\",\"\",(AN133/#REF!)*$W133)","v":""},{"$f":"IF(AO133=\"\",\"\",(AO133/#REF!)*$W133)","v":""},{"$f":"IF(AP133=\"\",\"\",(AP133/#REF!)*$W133)","v":""},{"$f":"IF(AQ133=\"\",\"\",(AQ133/#REF!)*$W133)","v":""},{"$f":"IF(AR133=\"\",\"\",(AR133/#REF!)*$W133)","v":""},{"$f":"IF(AS133=\"\",\"\",(AS133/#REF!)*$W133)","v":""},{"$f":"IF(AT133=\"\",\"\",(AT133/#REF!)*$W133)","v":""},{"$f":"IF(AU133=\"\",\"\",(AU133/#REF!)*$W133)","v":""},{"$f":"IF(AV133=\"\",\"\",(AV133/#REF!)*$W133)","v":""},{"$f":"IF(AW133=\"\",\"\",(AW133/#REF!)*$W133)","v":""},{"$f":"IF(AX133=\"\",\"\",(AX133/#REF!)*$W133)","v":""},{"$f":"IF(AY133=\"\",\"\",(AY133/#REF!)*$W133)","v":""},""]
[null,"PSNM06",null,null,"Pump Station","PSNM06","Hamilton St SPS",null,null,null,null,0,258474.68690000003,null,1,258474.68690000003,null,null,{"$f":"IF(Q134=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q134,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q134,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},258474.68690000003,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD134=\"\",\"\",(AD134/#REF!)*$W134)","v":""},"",258474.68690000003,"","","",{"$f":"IF(AJ134=\"\",\"\",(AJ134/#REF!)*$W134)","v":""},{"$f":"IF(AK134=\"\",\"\",(AK134/#REF!)*$W134)","v":""},{"$f":"IF(AL134=\"\",\"\",(AL134/#REF!)*$W134)","v":""},{"$f":"IF(AM134=\"\",\"\",(AM134/#REF!)*$W134)","v":""},{"$f":"IF(AN134=\"\",\"\",(AN134/#REF!)*$W134)","v":""},{"$f":"IF(AO134=\"\",\"\",(AO134/#REF!)*$W134)","v":""},{"$f":"IF(AP134=\"\",\"\",(AP134/#REF!)*$W134)","v":""},{"$f":"IF(AQ134=\"\",\"\",(AQ134/#REF!)*$W134)","v":""},{"$f":"IF(AR134=\"\",\"\",(AR134/#REF!)*$W134)","v":""},{"$f":"IF(AS134=\"\",\"\",(AS134/#REF!)*$W134)","v":""},{"$f":"IF(AT134=\"\",\"\",(AT134/#REF!)*$W134)","v":""},{"$f":"IF(AU134=\"\",\"\",(AU134/#REF!)*$W134)","v":""},{"$f":"IF(AV134=\"\",\"\",(AV134/#REF!)*$W134)","v":""},{"$f":"IF(AW134=\"\",\"\",(AW134/#REF!)*$W134)","v":""},{"$f":"IF(AX134=\"\",\"\",(AX134/#REF!)*$W134)","v":""},{"$f":"IF(AY134=\"\",\"\",(AY134/#REF!)*$W134)","v":""},""]
[null,"PSNM07",null,null,"Pump Station","PSNM07","Laird St SPS",null,null,null,null,0,218847.79379999998,null,1,218847.79379999998,null,null,{"$f":"IF(Q135=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q135,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q135,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},218847.79379999998,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD135=\"\",\"\",(AD135/#REF!)*$W135)","v":""},"",218847.79379999998,"","","",{"$f":"IF(AJ135=\"\",\"\",(AJ135/#REF!)*$W135)","v":""},{"$f":"IF(AK135=\"\",\"\",(AK135/#REF!)*$W135)","v":""},{"$f":"IF(AL135=\"\",\"\",(AL135/#REF!)*$W135)","v":""},{"$f":"IF(AM135=\"\",\"\",(AM135/#REF!)*$W135)","v":""},{"$f":"IF(AN135=\"\",\"\",(AN135/#REF!)*$W135)","v":""},{"$f":"IF(AO135=\"\",\"\",(AO135/#REF!)*$W135)","v":""},{"$f":"IF(AP135=\"\",\"\",(AP135/#REF!)*$W135)","v":""},{"$f":"IF(AQ135=\"\",\"\",(AQ135/#REF!)*$W135)","v":""},{"$f":"IF(AR135=\"\",\"\",(AR135/#REF!)*$W135)","v":""},{"$f":"IF(AS135=\"\",\"\",(AS135/#REF!)*$W135)","v":""},{"$f":"IF(AT135=\"\",\"\",(AT135/#REF!)*$W135)","v":""},{"$f":"IF(AU135=\"\",\"\",(AU135/#REF!)*$W135)","v":""},{"$f":"IF(AV135=\"\",\"\",(AV135/#REF!)*$W135)","v":""},{"$f":"IF(AW135=\"\",\"\",(AW135/#REF!)*$W135)","v":""},{"$f":"IF(AX135=\"\",\"\",(AX135/#REF!)*$W135)","v":""},{"$f":"IF(AY135=\"\",\"\",(AY135/#REF!)*$W135)","v":""},""]
[null,"PSNM08",null,null,"Pump Station","PSNM08","Hodder St SPS",null,null,null,null,0,256349.17320000005,null,1,256349.17320000005,null,null,{"$f":"IF(Q136=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q136,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q136,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},256349.17320000005,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD136=\"\",\"\",(AD136/#REF!)*$W136)","v":""},"",256349.17320000005,"","","",{"$f":"IF(AJ136=\"\",\"\",(AJ136/#REF!)*$W136)","v":""},{"$f":"IF(AK136=\"\",\"\",(AK136/#REF!)*$W136)","v":""},{"$f":"IF(AL136=\"\",\"\",(AL136/#REF!)*$W136)","v":""},{"$f":"IF(AM136=\"\",\"\",(AM136/#REF!)*$W136)","v":""},{"$f":"IF(AN136=\"\",\"\",(AN136/#REF!)*$W136)","v":""},{"$f":"IF(AO136=\"\",\"\",(AO136/#REF!)*$W136)","v":""},{"$f":"IF(AP136=\"\",\"\",(AP136/#REF!)*$W136)","v":""},{"$f":"IF(AQ136=\"\",\"\",(AQ136/#REF!)*$W136)","v":""},{"$f":"IF(AR136=\"\",\"\",(AR136/#REF!)*$W136)","v":""},{"$f":"IF(AS136=\"\",\"\",(AS136/#REF!)*$W136)","v":""},{"$f":"IF(AT136=\"\",\"\",(AT136/#REF!)*$W136)","v":""},{"$f":"IF(AU136=\"\",\"\",(AU136/#REF!)*$W136)","v":""},{"$f":"IF(AV136=\"\",\"\",(AV136/#REF!)*$W136)","v":""},{"$f":"IF(AW136=\"\",\"\",(AW136/#REF!)*$W136)","v":""},{"$f":"IF(AX136=\"\",\"\",(AX136/#REF!)*$W136)","v":""},{"$f":"IF(AY136=\"\",\"\",(AY136/#REF!)*$W136)","v":""},""]
[null,"PSNM09",null,null,"Pump Station","PSNM09","Malcomson St No 1 SPS",null,null,null,null,0,208720.56970000002,null,1,208720.56970000002,null,null,{"$f":"IF(Q137=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q137,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q137,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},208720.56970000002,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE137:AY137)","v":52373},{"$f":"IF(AD137=\"\",\"\",(AD137/#REF!)*$W137)","v":""},"",208720.56970000002,"","","",{"$f":"IF(AJ137=\"\",\"\",(AJ137/#REF!)*$W137)","v":""},{"$f":"IF(AK137=\"\",\"\",(AK137/#REF!)*$W137)","v":""},{"$f":"IF(AL137=\"\",\"\",(AL137/#REF!)*$W137)","v":""},{"$f":"IF(AM137=\"\",\"\",(AM137/#REF!)*$W137)","v":""},{"$f":"IF(AN137=\"\",\"\",(AN137/#REF!)*$W137)","v":""},{"$f":"IF(AO137=\"\",\"\",(AO137/#REF!)*$W137)","v":""},{"$f":"IF(AP137=\"\",\"\",(AP137/#REF!)*$W137)","v":""},{"$f":"IF(AQ137=\"\",\"\",(AQ137/#REF!)*$W137)","v":""},{"$f":"IF(AR137=\"\",\"\",(AR137/#REF!)*$W137)","v":""},{"$f":"IF(AS137=\"\",\"\",(AS137/#REF!)*$W137)","v":""},{"$f":"IF(AT137=\"\",\"\",(AT137/#REF!)*$W137)","v":""},{"$f":"IF(AU137=\"\",\"\",(AU137/#REF!)*$W137)","v":""},{"$f":"IF(AV137=\"\",\"\",(AV137/#REF!)*$W137)","v":""},{"$f":"IF(AW137=\"\",\"\",(AW137/#REF!)*$W137)","v":""},{"$f":"IF(AX137=\"\",\"\",(AX137/#REF!)*$W137)","v":""},{"$f":"IF(AY137=\"\",\"\",(AY137/#REF!)*$W137)","v":""},""]
[null,"PSNM10",null,null,"Pump Station","PSNM10","Flors Ave SPS",null,null,null,null,0,328526.60810000001,null,1,328526.60810000001,null,null,{"$f":"IF(Q138=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q138,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q138,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},328526.60810000001,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD138=\"\",\"\",(AD138/#REF!)*$W138)","v":""},"",328526.60810000001,"","","",{"$f":"IF(AJ138=\"\",\"\",(AJ138/#REF!)*$W138)","v":""},{"$f":"IF(AK138=\"\",\"\",(AK138/#REF!)*$W138)","v":""},{"$f":"IF(AL138=\"\",\"\",(AL138/#REF!)*$W138)","v":""},{"$f":"IF(AM138=\"\",\"\",(AM138/#REF!)*$W138)","v":""},{"$f":"IF(AN138=\"\",\"\",(AN138/#REF!)*$W138)","v":""},{"$f":"IF(AO138=\"\",\"\",(AO138/#REF!)*$W138)","v":""},{"$f":"IF(AP138=\"\",\"\",(AP138/#REF!)*$W138)","v":""},{"$f":"IF(AQ138=\"\",\"\",(AQ138/#REF!)*$W138)","v":""},{"$f":"IF(AR138=\"\",\"\",(AR138/#REF!)*$W138)","v":""},{"$f":"IF(AS138=\"\",\"\",(AS138/#REF!)*$W138)","v":""},{"$f":"IF(AT138=\"\",\"\",(AT138/#REF!)*$W138)","v":""},{"$f":"IF(AU138=\"\",\"\",(AU138/#REF!)*$W138)","v":""},{"$f":"IF(AV138=\"\",\"\",(AV138/#REF!)*$W138)","v":""},{"$f":"IF(AW138=\"\",\"\",(AW138/#REF!)*$W138)","v":""},{"$f":"IF(AX138=\"\",\"\",(AX138/#REF!)*$W138)","v":""},{"$f":"IF(AY138=\"\",\"\",(AY138/#REF!)*$W138)","v":""},""]
[null,"PSNM11",null,null,"Pump Station","PSNM11","Willetts Rd SPS",null,null,null,null,0,399442.60360000003,null,1,399442.60360000003,null,null,{"$f":"IF(Q139=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q139,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q139,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},399442.60360000003,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD139=\"\",\"\",(AD139/#REF!)*$W139)","v":""},"",399442.60360000003,"","","",{"$f":"IF(AJ139=\"\",\"\",(AJ139/#REF!)*$W139)","v":""},{"$f":"IF(AK139=\"\",\"\",(AK139/#REF!)*$W139)","v":""},{"$f":"IF(AL139=\"\",\"\",(AL139/#REF!)*$W139)","v":""},{"$f":"IF(AM139=\"\",\"\",(AM139/#REF!)*$W139)","v":""},{"$f":"IF(AN139=\"\",\"\",(AN139/#REF!)*$W139)","v":""},{"$f":"IF(AO139=\"\",\"\",(AO139/#REF!)*$W139)","v":""},{"$f":"IF(AP139=\"\",\"\",(AP139/#REF!)*$W139)","v":""},{"$f":"IF(AQ139=\"\",\"\",(AQ139/#REF!)*$W139)","v":""},{"$f":"IF(AR139=\"\",\"\",(AR139/#REF!)*$W139)","v":""},{"$f":"IF(AS139=\"\",\"\",(AS139/#REF!)*$W139)","v":""},{"$f":"IF(AT139=\"\",\"\",(AT139/#REF!)*$W139)","v":""},{"$f":"IF(AU139=\"\",\"\",(AU139/#REF!)*$W139)","v":""},{"$f":"IF(AV139=\"\",\"\",(AV139/#REF!)*$W139)","v":""},{"$f":"IF(AW139=\"\",\"\",(AW139/#REF!)*$W139)","v":""},{"$f":"IF(AX139=\"\",\"\",(AX139/#REF!)*$W139)","v":""},{"$f":"IF(AY139=\"\",\"\",(AY139/#REF!)*$W139)","v":""},""]
[null,"PSNM12",null,null,"Pump Station","PSNM12","Heaths Rd No 1 SPS",null,null,null,null,0,552644.9878,null,1,552644.9878,null,null,{"$f":"IF(Q140=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q140,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q140,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},552644.9878,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD140=\"\",\"\",(AD140/#REF!)*$W140)","v":""},"",552644.9878,"","","",{"$f":"IF(AJ140=\"\",\"\",(AJ140/#REF!)*$W140)","v":""},{"$f":"IF(AK140=\"\",\"\",(AK140/#REF!)*$W140)","v":""},{"$f":"IF(AL140=\"\",\"\",(AL140/#REF!)*$W140)","v":""},{"$f":"IF(AM140=\"\",\"\",(AM140/#REF!)*$W140)","v":""},{"$f":"IF(AN140=\"\",\"\",(AN140/#REF!)*$W140)","v":""},{"$f":"IF(AO140=\"\",\"\",(AO140/#REF!)*$W140)","v":""},{"$f":"IF(AP140=\"\",\"\",(AP140/#REF!)*$W140)","v":""},{"$f":"IF(AQ140=\"\",\"\",(AQ140/#REF!)*$W140)","v":""},{"$f":"IF(AR140=\"\",\"\",(AR140/#REF!)*$W140)","v":""},{"$f":"IF(AS140=\"\",\"\",(AS140/#REF!)*$W140)","v":""},{"$f":"IF(AT140=\"\",\"\",(AT140/#REF!)*$W140)","v":""},{"$f":"IF(AU140=\"\",\"\",(AU140/#REF!)*$W140)","v":""},{"$f":"IF(AV140=\"\",\"\",(AV140/#REF!)*$W140)","v":""},{"$f":"IF(AW140=\"\",\"\",(AW140/#REF!)*$W140)","v":""},{"$f":"IF(AX140=\"\",\"\",(AX140/#REF!)*$W140)","v":""},{"$f":"IF(AY140=\"\",\"\",(AY140/#REF!)*$W140)","v":""},""]
[null,"PSNM13",null,null,"Pump Station","PSNM13","Hicks Rd SPS",null,null,null,null,0,550676.71610000008,null,1,550676.71610000008,null,null,{"$f":"IF(Q141=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q141,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q141,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},550676.71610000008,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD141=\"\",\"\",(AD141/#REF!)*$W141)","v":""},"",550676.71610000008,"","","",{"$f":"IF(AJ141=\"\",\"\",(AJ141/#REF!)*$W141)","v":""},{"$f":"IF(AK141=\"\",\"\",(AK141/#REF!)*$W141)","v":""},{"$f":"IF(AL141=\"\",\"\",(AL141/#REF!)*$W141)","v":""},{"$f":"IF(AM141=\"\",\"\",(AM141/#REF!)*$W141)","v":""},{"$f":"IF(AN141=\"\",\"\",(AN141/#REF!)*$W141)","v":""},{"$f":"IF(AO141=\"\",\"\",(AO141/#REF!)*$W141)","v":""},{"$f":"IF(AP141=\"\",\"\",(AP141/#REF!)*$W141)","v":""},{"$f":"IF(AQ141=\"\",\"\",(AQ141/#REF!)*$W141)","v":""},{"$f":"IF(AR141=\"\",\"\",(AR141/#REF!)*$W141)","v":""},{"$f":"IF(AS141=\"\",\"\",(AS141/#REF!)*$W141)","v":""},{"$f":"IF(AT141=\"\",\"\",(AT141/#REF!)*$W141)","v":""},{"$f":"IF(AU141=\"\",\"\",(AU141/#REF!)*$W141)","v":""},{"$f":"IF(AV141=\"\",\"\",(AV141/#REF!)*$W141)","v":""},{"$f":"IF(AW141=\"\",\"\",(AW141/#REF!)*$W141)","v":""},{"$f":"IF(AX141=\"\",\"\",(AX141/#REF!)*$W141)","v":""},{"$f":"IF(AY141=\"\",\"\",(AY141/#REF!)*$W141)","v":""},""]
[null,"PSNM14",null,null,"Pump Station","PSNM14","Heaths Rd No 2 SPS",null,null,null,null,{"$f":"IF(H142=SewerTYPE1,VLOOKUP(J142,SewerUnitrates1,2,FALSE),IF(H142=SEWERTYPE2,VLOOKUP((J142&\"_\"&K142),Sewerrates2,2,FALSE),0))","v":0},314678.83480000001,null,{"$f":"IF(N142=\"\",1,VLOOKUP(N142,Sewersitecond,2,FALSE))","v":1},314678.83480000001,null,null,{"$f":"IF(Q142=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q142,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q142,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},314678.83480000001,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD142=\"\",\"\",(AD142/#REF!)*$W142)","v":""},"",314678.83480000001,"","","",{"$f":"IF(AJ142=\"\",\"\",(AJ142/#REF!)*$W142)","v":""},{"$f":"IF(AK142=\"\",\"\",(AK142/#REF!)*$W142)","v":""},{"$f":"IF(AL142=\"\",\"\",(AL142/#REF!)*$W142)","v":""},{"$f":"IF(AM142=\"\",\"\",(AM142/#REF!)*$W142)","v":""},{"$f":"IF(AN142=\"\",\"\",(AN142/#REF!)*$W142)","v":""},{"$f":"IF(AO142=\"\",\"\",(AO142/#REF!)*$W142)","v":""},{"$f":"IF(AP142=\"\",\"\",(AP142/#REF!)*$W142)","v":""},{"$f":"IF(AQ142=\"\",\"\",(AQ142/#REF!)*$W142)","v":""},{"$f":"IF(AR142=\"\",\"\",(AR142/#REF!)*$W142)","v":""},{"$f":"IF(AS142=\"\",\"\",(AS142/#REF!)*$W142)","v":""},{"$f":"IF(AT142=\"\",\"\",(AT142/#REF!)*$W142)","v":""},{"$f":"IF(AU142=\"\",\"\",(AU142/#REF!)*$W142)","v":""},{"$f":"IF(AV142=\"\",\"\",(AV142/#REF!)*$W142)","v":""},{"$f":"IF(AW142=\"\",\"\",(AW142/#REF!)*$W142)","v":""},{"$f":"IF(AX142=\"\",\"\",(AX142/#REF!)*$W142)","v":""},{"$f":"IF(AY142=\"\",\"\",(AY142/#REF!)*$W142)","v":""},""]
[null,"PSNM15",null,null,"Pump Station","PSNM15","Oasis Dr SPS",null,null,null,null,0,605253.47439999995,null,1,{"$f":"IF(M143=\"\",\"\",M143*O143)","v":605253.47439999995},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},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P143+T143)*V143,0)","v":605253.47439999995},null,"y",null,null,"",null,null,{"$f":"IF(X143=\"y\",AE$14,IF(AND(X143>0,X143<=1),X143*AE$14,\"\"))","v":""},{"$f":"IF(Y143=\"y\",AF$14,IF(AND(Y143>0,Y143<=1),Y143*AF$14,\"\"))","v":52373},{"$f":"IF(Z143=\"y\",AG$14,IF(AND(Z143>0,Z143<=1),Z143*AG$14,\"\"))","v":""},{"$f":"IF(AA143=\"y\",AH$14,IF(AND(AA143>0,AA143<=1),AA143*AH$14,\"\"))","v":""},{"$f":"IF(AB143=\"y\",AI$14,IF(AND(AB143>0,AB143<=1),AB143*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD143=\"\",\"\",(AD143/#REF!)*$W143)","v":""},"",605253.47439999995,"","","",{"$f":"IF(AJ143=\"\",\"\",(AJ143/#REF!)*$W143)","v":""},{"$f":"IF(AK143=\"\",\"\",(AK143/#REF!)*$W143)","v":""},{"$f":"IF(AL143=\"\",\"\",(AL143/#REF!)*$W143)","v":""},{"$f":"IF(AM143=\"\",\"\",(AM143/#REF!)*$W143)","v":""},{"$f":"IF(AN143=\"\",\"\",(AN143/#REF!)*$W143)","v":""},{"$f":"IF(AO143=\"\",\"\",(AO143/#REF!)*$W143)","v":""},{"$f":"IF(AP143=\"\",\"\",(AP143/#REF!)*$W143)","v":""},{"$f":"IF(AQ143=\"\",\"\",(AQ143/#REF!)*$W143)","v":""},{"$f":"IF(AR143=\"\",\"\",(AR143/#REF!)*$W143)","v":""},{"$f":"IF(AS143=\"\",\"\",(AS143/#REF!)*$W143)","v":""},{"$f":"IF(AT143=\"\",\"\",(AT143/#REF!)*$W143)","v":""},{"$f":"IF(AU143=\"\",\"\",(AU143/#REF!)*$W143)","v":""},{"$f":"IF(AV143=\"\",\"\",(AV143/#REF!)*$W143)","v":""},{"$f":"IF(AW143=\"\",\"\",(AW143/#REF!)*$W143)","v":""},{"$f":"IF(AX143=\"\",\"\",(AX143/#REF!)*$W143)","v":""},{"$f":"IF(AY143=\"\",\"\",(AY143/#REF!)*$W143)","v":""},{"$f":"IF(SUM(BB143:BV143)=W143,\"\",\"ERROR\")","v":""}]
[null,"PSRV01",null,null,"Pump Station","PSRV01","Moreton Dr SPS",null,null,null,null,0,236020.56560000003,null,1,236020.56560000003,null,null,{"$f":"IF(Q144=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q144,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q144,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},236020.56560000003,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD144=\"\",\"\",(AD144/#REF!)*$W144)","v":""},236020.56560000003,"","","","",{"$f":"IF(AJ144=\"\",\"\",(AJ144/#REF!)*$W144)","v":""},{"$f":"IF(AK144=\"\",\"\",(AK144/#REF!)*$W144)","v":""},{"$f":"IF(AL144=\"\",\"\",(AL144/#REF!)*$W144)","v":""},{"$f":"IF(AM144=\"\",\"\",(AM144/#REF!)*$W144)","v":""},{"$f":"IF(AN144=\"\",\"\",(AN144/#REF!)*$W144)","v":""},{"$f":"IF(AO144=\"\",\"\",(AO144/#REF!)*$W144)","v":""},{"$f":"IF(AP144=\"\",\"\",(AP144/#REF!)*$W144)","v":""},{"$f":"IF(AQ144=\"\",\"\",(AQ144/#REF!)*$W144)","v":""},{"$f":"IF(AR144=\"\",\"\",(AR144/#REF!)*$W144)","v":""},{"$f":"IF(AS144=\"\",\"\",(AS144/#REF!)*$W144)","v":""},{"$f":"IF(AT144=\"\",\"\",(AT144/#REF!)*$W144)","v":""},{"$f":"IF(AU144=\"\",\"\",(AU144/#REF!)*$W144)","v":""},{"$f":"IF(AV144=\"\",\"\",(AV144/#REF!)*$W144)","v":""},{"$f":"IF(AW144=\"\",\"\",(AW144/#REF!)*$W144)","v":""},{"$f":"IF(AX144=\"\",\"\",(AX144/#REF!)*$W144)","v":""},{"$f":"IF(AY144=\"\",\"\",(AY144/#REF!)*$W144)","v":""},""]
[null,"PSRV02",null,null,"Pump Station","PSRV02","Symons Farm SPS",null,null,null,null,0,433155.75529999996,null,1,433155.75529999996,null,null,{"$f":"IF(Q145=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q145,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q145,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},433155.75529999996,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE145:AY145)","v":50350},{"$f":"IF(AD145=\"\",\"\",(AD145/#REF!)*$W145)","v":""},{"$f":"IF(AE145=\"\",\"\",(AE145/$AZ145)*$W145)","v":433155.75529999996},{"$f":"IF(AF145=\"\",\"\",(AF145/$AZ145)*$W145)","v":""},{"$f":"IF(AG145=\"\",\"\",(AG145/$AZ145)*$W145)","v":""},{"$f":"IF(AH145=\"\",\"\",(AH145/$AZ145)*$W145)","v":""},{"$f":"IF(AI145=\"\",\"\",(AI145/$AZ145)*$W145)","v":""},{"$f":"IF(AJ145=\"\",\"\",(AJ145/#REF!)*$W145)","v":""},{"$f":"IF(AK145=\"\",\"\",(AK145/#REF!)*$W145)","v":""},{"$f":"IF(AL145=\"\",\"\",(AL145/#REF!)*$W145)","v":""},{"$f":"IF(AM145=\"\",\"\",(AM145/#REF!)*$W145)","v":""},{"$f":"IF(AN145=\"\",\"\",(AN145/#REF!)*$W145)","v":""},{"$f":"IF(AO145=\"\",\"\",(AO145/#REF!)*$W145)","v":""},{"$f":"IF(AP145=\"\",\"\",(AP145/#REF!)*$W145)","v":""},{"$f":"IF(AQ145=\"\",\"\",(AQ145/#REF!)*$W145)","v":""},{"$f":"IF(AR145=\"\",\"\",(AR145/#REF!)*$W145)","v":""},{"$f":"IF(AS145=\"\",\"\",(AS145/#REF!)*$W145)","v":""},{"$f":"IF(AT145=\"\",\"\",(AT145/#REF!)*$W145)","v":""},{"$f":"IF(AU145=\"\",\"\",(AU145/#REF!)*$W145)","v":""},{"$f":"IF(AV145=\"\",\"\",(AV145/#REF!)*$W145)","v":""},{"$f":"IF(AW145=\"\",\"\",(AW145/#REF!)*$W145)","v":""},{"$f":"IF(AX145=\"\",\"\",(AX145/#REF!)*$W145)","v":""},{"$f":"IF(AY145=\"\",\"\",(AY145/#REF!)*$W145)","v":""},""]
[null,"PSRV06",null,null,"Pump Station","PSRV06","Morehead Dr SPS",null,null,null,null,0,269937.54500000004,null,1,269937.54500000004,null,null,{"$f":"IF(Q146=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q146,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q146,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},269937.54500000004,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD146=\"\",\"\",(AD146/#REF!)*$W146)","v":""},269937.54500000004,"","","","",{"$f":"IF(AJ146=\"\",\"\",(AJ146/#REF!)*$W146)","v":""},{"$f":"IF(AK146=\"\",\"\",(AK146/#REF!)*$W146)","v":""},{"$f":"IF(AL146=\"\",\"\",(AL146/#REF!)*$W146)","v":""},{"$f":"IF(AM146=\"\",\"\",(AM146/#REF!)*$W146)","v":""},{"$f":"IF(AN146=\"\",\"\",(AN146/#REF!)*$W146)","v":""},{"$f":"IF(AO146=\"\",\"\",(AO146/#REF!)*$W146)","v":""},{"$f":"IF(AP146=\"\",\"\",(AP146/#REF!)*$W146)","v":""},{"$f":"IF(AQ146=\"\",\"\",(AQ146/#REF!)*$W146)","v":""},{"$f":"IF(AR146=\"\",\"\",(AR146/#REF!)*$W146)","v":""},{"$f":"IF(AS146=\"\",\"\",(AS146/#REF!)*$W146)","v":""},{"$f":"IF(AT146=\"\",\"\",(AT146/#REF!)*$W146)","v":""},{"$f":"IF(AU146=\"\",\"\",(AU146/#REF!)*$W146)","v":""},{"$f":"IF(AV146=\"\",\"\",(AV146/#REF!)*$W146)","v":""},{"$f":"IF(AW146=\"\",\"\",(AW146/#REF!)*$W146)","v":""},{"$f":"IF(AX146=\"\",\"\",(AX146/#REF!)*$W146)","v":""},{"$f":"IF(AY146=\"\",\"\",(AY146/#REF!)*$W146)","v":""},""]
[null,"PSRV09",null,null,"Pump Station","PSRV09","Dawson Bvd SPS",null,null,null,null,0,228786.19940000001,null,1,228786.19940000001,null,null,{"$f":"IF(Q147=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q147,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q147,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},228786.19940000001,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD147=\"\",\"\",(AD147/#REF!)*$W147)","v":""},228786.19940000001,"","","","",{"$f":"IF(AJ147=\"\",\"\",(AJ147/#REF!)*$W147)","v":""},{"$f":"IF(AK147=\"\",\"\",(AK147/#REF!)*$W147)","v":""},{"$f":"IF(AL147=\"\",\"\",(AL147/#REF!)*$W147)","v":""},{"$f":"IF(AM147=\"\",\"\",(AM147/#REF!)*$W147)","v":""},{"$f":"IF(AN147=\"\",\"\",(AN147/#REF!)*$W147)","v":""},{"$f":"IF(AO147=\"\",\"\",(AO147/#REF!)*$W147)","v":""},{"$f":"IF(AP147=\"\",\"\",(AP147/#REF!)*$W147)","v":""},{"$f":"IF(AQ147=\"\",\"\",(AQ147/#REF!)*$W147)","v":""},{"$f":"IF(AR147=\"\",\"\",(AR147/#REF!)*$W147)","v":""},{"$f":"IF(AS147=\"\",\"\",(AS147/#REF!)*$W147)","v":""},{"$f":"IF(AT147=\"\",\"\",(AT147/#REF!)*$W147)","v":""},{"$f":"IF(AU147=\"\",\"\",(AU147/#REF!)*$W147)","v":""},{"$f":"IF(AV147=\"\",\"\",(AV147/#REF!)*$W147)","v":""},{"$f":"IF(AW147=\"\",\"\",(AW147/#REF!)*$W147)","v":""},{"$f":"IF(AX147=\"\",\"\",(AX147/#REF!)*$W147)","v":""},{"$f":"IF(AY147=\"\",\"\",(AY147/#REF!)*$W147)","v":""},""]
[null,"PSRV10",null,null,"Pump Station","PSRV10","Habana RD SPS",null,null,null,null,0,267958.7316,null,1,267958.7316,null,null,{"$f":"IF(Q148=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q148,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q148,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},267958.7316,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD148=\"\",\"\",(AD148/#REF!)*$W148)","v":""},267958.7316,"","","","",{"$f":"IF(AJ148=\"\",\"\",(AJ148/#REF!)*$W148)","v":""},{"$f":"IF(AK148=\"\",\"\",(AK148/#REF!)*$W148)","v":""},{"$f":"IF(AL148=\"\",\"\",(AL148/#REF!)*$W148)","v":""},{"$f":"IF(AM148=\"\",\"\",(AM148/#REF!)*$W148)","v":""},{"$f":"IF(AN148=\"\",\"\",(AN148/#REF!)*$W148)","v":""},{"$f":"IF(AO148=\"\",\"\",(AO148/#REF!)*$W148)","v":""},{"$f":"IF(AP148=\"\",\"\",(AP148/#REF!)*$W148)","v":""},{"$f":"IF(AQ148=\"\",\"\",(AQ148/#REF!)*$W148)","v":""},{"$f":"IF(AR148=\"\",\"\",(AR148/#REF!)*$W148)","v":""},{"$f":"IF(AS148=\"\",\"\",(AS148/#REF!)*$W148)","v":""},{"$f":"IF(AT148=\"\",\"\",(AT148/#REF!)*$W148)","v":""},{"$f":"IF(AU148=\"\",\"\",(AU148/#REF!)*$W148)","v":""},{"$f":"IF(AV148=\"\",\"\",(AV148/#REF!)*$W148)","v":""},{"$f":"IF(AW148=\"\",\"\",(AW148/#REF!)*$W148)","v":""},{"$f":"IF(AX148=\"\",\"\",(AX148/#REF!)*$W148)","v":""},{"$f":"IF(AY148=\"\",\"\",(AY148/#REF!)*$W148)","v":""},""]
[null,"PSSA01",null,null,"Pump Station","PSSA01","Biltoft St SPS",null,null,null,null,0,641971.72080000013,null,1,641971.72080000013,null,null,{"$f":"IF(Q149=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q149,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q149,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},641971.72080000013,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD149=\"\",\"\",(AD149/#REF!)*$W149)","v":""},641971.72080000013,"","","","",{"$f":"IF(AJ149=\"\",\"\",(AJ149/#REF!)*$W149)","v":""},{"$f":"IF(AK149=\"\",\"\",(AK149/#REF!)*$W149)","v":""},{"$f":"IF(AL149=\"\",\"\",(AL149/#REF!)*$W149)","v":""},{"$f":"IF(AM149=\"\",\"\",(AM149/#REF!)*$W149)","v":""},{"$f":"IF(AN149=\"\",\"\",(AN149/#REF!)*$W149)","v":""},{"$f":"IF(AO149=\"\",\"\",(AO149/#REF!)*$W149)","v":""},{"$f":"IF(AP149=\"\",\"\",(AP149/#REF!)*$W149)","v":""},{"$f":"IF(AQ149=\"\",\"\",(AQ149/#REF!)*$W149)","v":""},{"$f":"IF(AR149=\"\",\"\",(AR149/#REF!)*$W149)","v":""},{"$f":"IF(AS149=\"\",\"\",(AS149/#REF!)*$W149)","v":""},{"$f":"IF(AT149=\"\",\"\",(AT149/#REF!)*$W149)","v":""},{"$f":"IF(AU149=\"\",\"\",(AU149/#REF!)*$W149)","v":""},{"$f":"IF(AV149=\"\",\"\",(AV149/#REF!)*$W149)","v":""},{"$f":"IF(AW149=\"\",\"\",(AW149/#REF!)*$W149)","v":""},{"$f":"IF(AX149=\"\",\"\",(AX149/#REF!)*$W149)","v":""},{"$f":"IF(AY149=\"\",\"\",(AY149/#REF!)*$W149)","v":""},""]
[null,"PSSA01A",null,null,"Pump Station","PSSA01A","Biltoft St SPS",null,null,null,null,0,754863.88549999997,null,1,754863.88549999997,null,null,{"$f":"IF(Q150=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q150,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q150,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},754863.88549999997,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD150=\"\",\"\",(AD150/#REF!)*$W150)","v":""},754863.88549999997,"","","","",{"$f":"IF(AJ150=\"\",\"\",(AJ150/#REF!)*$W150)","v":""},{"$f":"IF(AK150=\"\",\"\",(AK150/#REF!)*$W150)","v":""},{"$f":"IF(AL150=\"\",\"\",(AL150/#REF!)*$W150)","v":""},{"$f":"IF(AM150=\"\",\"\",(AM150/#REF!)*$W150)","v":""},{"$f":"IF(AN150=\"\",\"\",(AN150/#REF!)*$W150)","v":""},{"$f":"IF(AO150=\"\",\"\",(AO150/#REF!)*$W150)","v":""},{"$f":"IF(AP150=\"\",\"\",(AP150/#REF!)*$W150)","v":""},{"$f":"IF(AQ150=\"\",\"\",(AQ150/#REF!)*$W150)","v":""},{"$f":"IF(AR150=\"\",\"\",(AR150/#REF!)*$W150)","v":""},{"$f":"IF(AS150=\"\",\"\",(AS150/#REF!)*$W150)","v":""},{"$f":"IF(AT150=\"\",\"\",(AT150/#REF!)*$W150)","v":""},{"$f":"IF(AU150=\"\",\"\",(AU150/#REF!)*$W150)","v":""},{"$f":"IF(AV150=\"\",\"\",(AV150/#REF!)*$W150)","v":""},{"$f":"IF(AW150=\"\",\"\",(AW150/#REF!)*$W150)","v":""},{"$f":"IF(AX150=\"\",\"\",(AX150/#REF!)*$W150)","v":""},{"$f":"IF(AY150=\"\",\"\",(AY150/#REF!)*$W150)","v":""},""]
[null,"PSSA02A",null,null,"Pump Station","PSSA02A","Place Ave SPS",null,null,null,null,0,316681.3383,null,1,316681.3383,null,null,{"$f":"IF(Q151=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q151,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q151,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},316681.3383,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD151=\"\",\"\",(AD151/#REF!)*$W151)","v":""},316681.3383,"","","","",{"$f":"IF(AJ151=\"\",\"\",(AJ151/#REF!)*$W151)","v":""},{"$f":"IF(AK151=\"\",\"\",(AK151/#REF!)*$W151)","v":""},{"$f":"IF(AL151=\"\",\"\",(AL151/#REF!)*$W151)","v":""},{"$f":"IF(AM151=\"\",\"\",(AM151/#REF!)*$W151)","v":""},{"$f":"IF(AN151=\"\",\"\",(AN151/#REF!)*$W151)","v":""},{"$f":"IF(AO151=\"\",\"\",(AO151/#REF!)*$W151)","v":""},{"$f":"IF(AP151=\"\",\"\",(AP151/#REF!)*$W151)","v":""},{"$f":"IF(AQ151=\"\",\"\",(AQ151/#REF!)*$W151)","v":""},{"$f":"IF(AR151=\"\",\"\",(AR151/#REF!)*$W151)","v":""},{"$f":"IF(AS151=\"\",\"\",(AS151/#REF!)*$W151)","v":""},{"$f":"IF(AT151=\"\",\"\",(AT151/#REF!)*$W151)","v":""},{"$f":"IF(AU151=\"\",\"\",(AU151/#REF!)*$W151)","v":""},{"$f":"IF(AV151=\"\",\"\",(AV151/#REF!)*$W151)","v":""},{"$f":"IF(AW151=\"\",\"\",(AW151/#REF!)*$W151)","v":""},{"$f":"IF(AX151=\"\",\"\",(AX151/#REF!)*$W151)","v":""},{"$f":"IF(AY151=\"\",\"\",(AY151/#REF!)*$W151)","v":""},""]
[null,"PSSA03",null,null,"Pump Station","PSSA03","Brewers Rd SPS",null,null,null,null,0,146631.85219999999,null,1,146631.85219999999,null,null,{"$f":"IF(Q152=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q152,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q152,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},146631.85219999999,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD152=\"\",\"\",(AD152/#REF!)*$W152)","v":""},146631.85219999999,"","","","",{"$f":"IF(AJ152=\"\",\"\",(AJ152/#REF!)*$W152)","v":""},{"$f":"IF(AK152=\"\",\"\",(AK152/#REF!)*$W152)","v":""},{"$f":"IF(AL152=\"\",\"\",(AL152/#REF!)*$W152)","v":""},{"$f":"IF(AM152=\"\",\"\",(AM152/#REF!)*$W152)","v":""},{"$f":"IF(AN152=\"\",\"\",(AN152/#REF!)*$W152)","v":""},{"$f":"IF(AO152=\"\",\"\",(AO152/#REF!)*$W152)","v":""},{"$f":"IF(AP152=\"\",\"\",(AP152/#REF!)*$W152)","v":""},{"$f":"IF(AQ152=\"\",\"\",(AQ152/#REF!)*$W152)","v":""},{"$f":"IF(AR152=\"\",\"\",(AR152/#REF!)*$W152)","v":""},{"$f":"IF(AS152=\"\",\"\",(AS152/#REF!)*$W152)","v":""},{"$f":"IF(AT152=\"\",\"\",(AT152/#REF!)*$W152)","v":""},{"$f":"IF(AU152=\"\",\"\",(AU152/#REF!)*$W152)","v":""},{"$f":"IF(AV152=\"\",\"\",(AV152/#REF!)*$W152)","v":""},{"$f":"IF(AW152=\"\",\"\",(AW152/#REF!)*$W152)","v":""},{"$f":"IF(AX152=\"\",\"\",(AX152/#REF!)*$W152)","v":""},{"$f":"IF(AY152=\"\",\"\",(AY152/#REF!)*$W152)","v":""},""]
[null,"PSSA04",null,null,"Pump Station","PSSA04","Webb St SPS",null,null,null,null,0,157086.0993,null,1,157086.0993,null,null,{"$f":"IF(Q153=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q153,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q153,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},157086.0993,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD153=\"\",\"\",(AD153/#REF!)*$W153)","v":""},157086.0993,"","","","",{"$f":"IF(AJ153=\"\",\"\",(AJ153/#REF!)*$W153)","v":""},{"$f":"IF(AK153=\"\",\"\",(AK153/#REF!)*$W153)","v":""},{"$f":"IF(AL153=\"\",\"\",(AL153/#REF!)*$W153)","v":""},{"$f":"IF(AM153=\"\",\"\",(AM153/#REF!)*$W153)","v":""},{"$f":"IF(AN153=\"\",\"\",(AN153/#REF!)*$W153)","v":""},{"$f":"IF(AO153=\"\",\"\",(AO153/#REF!)*$W153)","v":""},{"$f":"IF(AP153=\"\",\"\",(AP153/#REF!)*$W153)","v":""},{"$f":"IF(AQ153=\"\",\"\",(AQ153/#REF!)*$W153)","v":""},{"$f":"IF(AR153=\"\",\"\",(AR153/#REF!)*$W153)","v":""},{"$f":"IF(AS153=\"\",\"\",(AS153/#REF!)*$W153)","v":""},{"$f":"IF(AT153=\"\",\"\",(AT153/#REF!)*$W153)","v":""},{"$f":"IF(AU153=\"\",\"\",(AU153/#REF!)*$W153)","v":""},{"$f":"IF(AV153=\"\",\"\",(AV153/#REF!)*$W153)","v":""},{"$f":"IF(AW153=\"\",\"\",(AW153/#REF!)*$W153)","v":""},{"$f":"IF(AX153=\"\",\"\",(AX153/#REF!)*$W153)","v":""},{"$f":"IF(AY153=\"\",\"\",(AY153/#REF!)*$W153)","v":""},""]
[null,"PSSA05",null,null,"Pump Station","PSSA05","Range Rd No 1 SPS",null,null,null,null,0,146667.5955,null,1,146667.5955,null,null,{"$f":"IF(Q154=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q154,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q154,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},146667.5955,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD154=\"\",\"\",(AD154/#REF!)*$W154)","v":""},146667.5955,"","","","",{"$f":"IF(AJ154=\"\",\"\",(AJ154/#REF!)*$W154)","v":""},{"$f":"IF(AK154=\"\",\"\",(AK154/#REF!)*$W154)","v":""},{"$f":"IF(AL154=\"\",\"\",(AL154/#REF!)*$W154)","v":""},{"$f":"IF(AM154=\"\",\"\",(AM154/#REF!)*$W154)","v":""},{"$f":"IF(AN154=\"\",\"\",(AN154/#REF!)*$W154)","v":""},{"$f":"IF(AO154=\"\",\"\",(AO154/#REF!)*$W154)","v":""},{"$f":"IF(AP154=\"\",\"\",(AP154/#REF!)*$W154)","v":""},{"$f":"IF(AQ154=\"\",\"\",(AQ154/#REF!)*$W154)","v":""},{"$f":"IF(AR154=\"\",\"\",(AR154/#REF!)*$W154)","v":""},{"$f":"IF(AS154=\"\",\"\",(AS154/#REF!)*$W154)","v":""},{"$f":"IF(AT154=\"\",\"\",(AT154/#REF!)*$W154)","v":""},{"$f":"IF(AU154=\"\",\"\",(AU154/#REF!)*$W154)","v":""},{"$f":"IF(AV154=\"\",\"\",(AV154/#REF!)*$W154)","v":""},{"$f":"IF(AW154=\"\",\"\",(AW154/#REF!)*$W154)","v":""},{"$f":"IF(AX154=\"\",\"\",(AX154/#REF!)*$W154)","v":""},{"$f":"IF(AY154=\"\",\"\",(AY154/#REF!)*$W154)","v":""},""]
[null,"PSSA06",null,null,"Pump Station","PSSA06","Mill St SPS",null,null,null,null,0,142724.459,null,1,142724.459,null,null,{"$f":"IF(Q155=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q155,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q155,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},142724.459,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD155=\"\",\"\",(AD155/#REF!)*$W155)","v":""},142724.459,"","","","",{"$f":"IF(AJ155=\"\",\"\",(AJ155/#REF!)*$W155)","v":""},{"$f":"IF(AK155=\"\",\"\",(AK155/#REF!)*$W155)","v":""},{"$f":"IF(AL155=\"\",\"\",(AL155/#REF!)*$W155)","v":""},{"$f":"IF(AM155=\"\",\"\",(AM155/#REF!)*$W155)","v":""},{"$f":"IF(AN155=\"\",\"\",(AN155/#REF!)*$W155)","v":""},{"$f":"IF(AO155=\"\",\"\",(AO155/#REF!)*$W155)","v":""},{"$f":"IF(AP155=\"\",\"\",(AP155/#REF!)*$W155)","v":""},{"$f":"IF(AQ155=\"\",\"\",(AQ155/#REF!)*$W155)","v":""},{"$f":"IF(AR155=\"\",\"\",(AR155/#REF!)*$W155)","v":""},{"$f":"IF(AS155=\"\",\"\",(AS155/#REF!)*$W155)","v":""},{"$f":"IF(AT155=\"\",\"\",(AT155/#REF!)*$W155)","v":""},{"$f":"IF(AU155=\"\",\"\",(AU155/#REF!)*$W155)","v":""},{"$f":"IF(AV155=\"\",\"\",(AV155/#REF!)*$W155)","v":""},{"$f":"IF(AW155=\"\",\"\",(AW155/#REF!)*$W155)","v":""},{"$f":"IF(AX155=\"\",\"\",(AX155/#REF!)*$W155)","v":""},{"$f":"IF(AY155=\"\",\"\",(AY155/#REF!)*$W155)","v":""},""]
[null,"PSSA07",null,null,"Pump Station","PSSA07","Oswald St SPS",null,null,null,null,0,165537.50640000001,null,1,165537.50640000001,null,null,{"$f":"IF(Q156=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q156,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q156,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},165537.50640000001,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD156=\"\",\"\",(AD156/#REF!)*$W156)","v":""},165537.50640000001,"","","","",{"$f":"IF(AJ156=\"\",\"\",(AJ156/#REF!)*$W156)","v":""},{"$f":"IF(AK156=\"\",\"\",(AK156/#REF!)*$W156)","v":""},{"$f":"IF(AL156=\"\",\"\",(AL156/#REF!)*$W156)","v":""},{"$f":"IF(AM156=\"\",\"\",(AM156/#REF!)*$W156)","v":""},{"$f":"IF(AN156=\"\",\"\",(AN156/#REF!)*$W156)","v":""},{"$f":"IF(AO156=\"\",\"\",(AO156/#REF!)*$W156)","v":""},{"$f":"IF(AP156=\"\",\"\",(AP156/#REF!)*$W156)","v":""},{"$f":"IF(AQ156=\"\",\"\",(AQ156/#REF!)*$W156)","v":""},{"$f":"IF(AR156=\"\",\"\",(AR156/#REF!)*$W156)","v":""},{"$f":"IF(AS156=\"\",\"\",(AS156/#REF!)*$W156)","v":""},{"$f":"IF(AT156=\"\",\"\",(AT156/#REF!)*$W156)","v":""},{"$f":"IF(AU156=\"\",\"\",(AU156/#REF!)*$W156)","v":""},{"$f":"IF(AV156=\"\",\"\",(AV156/#REF!)*$W156)","v":""},{"$f":"IF(AW156=\"\",\"\",(AW156/#REF!)*$W156)","v":""},{"$f":"IF(AX156=\"\",\"\",(AX156/#REF!)*$W156)","v":""},{"$f":"IF(AY156=\"\",\"\",(AY156/#REF!)*$W156)","v":""},""]
[null,"PSSA08",null,null,"Pump Station","PSSA08","Utah Ave SPS",null,null,null,null,0,175506.32429999998,null,1,175506.32429999998,null,null,{"$f":"IF(Q157=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q157,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q157,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},175506.32429999998,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD157=\"\",\"\",(AD157/#REF!)*$W157)","v":""},175506.32429999998,"","","","",{"$f":"IF(AJ157=\"\",\"\",(AJ157/#REF!)*$W157)","v":""},{"$f":"IF(AK157=\"\",\"\",(AK157/#REF!)*$W157)","v":""},{"$f":"IF(AL157=\"\",\"\",(AL157/#REF!)*$W157)","v":""},{"$f":"IF(AM157=\"\",\"\",(AM157/#REF!)*$W157)","v":""},{"$f":"IF(AN157=\"\",\"\",(AN157/#REF!)*$W157)","v":""},{"$f":"IF(AO157=\"\",\"\",(AO157/#REF!)*$W157)","v":""},{"$f":"IF(AP157=\"\",\"\",(AP157/#REF!)*$W157)","v":""},{"$f":"IF(AQ157=\"\",\"\",(AQ157/#REF!)*$W157)","v":""},{"$f":"IF(AR157=\"\",\"\",(AR157/#REF!)*$W157)","v":""},{"$f":"IF(AS157=\"\",\"\",(AS157/#REF!)*$W157)","v":""},{"$f":"IF(AT157=\"\",\"\",(AT157/#REF!)*$W157)","v":""},{"$f":"IF(AU157=\"\",\"\",(AU157/#REF!)*$W157)","v":""},{"$f":"IF(AV157=\"\",\"\",(AV157/#REF!)*$W157)","v":""},{"$f":"IF(AW157=\"\",\"\",(AW157/#REF!)*$W157)","v":""},{"$f":"IF(AX157=\"\",\"\",(AX157/#REF!)*$W157)","v":""},{"$f":"IF(AY157=\"\",\"\",(AY157/#REF!)*$W157)","v":""},""]
[null,"PSSA09",null,null,"Pump Station","PSSA09","Patch St SPS",null,null,null,null,0,189303.49050000001,null,1,189303.49050000001,null,null,{"$f":"IF(Q158=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q158,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q158,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},189303.49050000001,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD158=\"\",\"\",(AD158/#REF!)*$W158)","v":""},189303.49050000001,"","","","",{"$f":"IF(AJ158=\"\",\"\",(AJ158/#REF!)*$W158)","v":""},{"$f":"IF(AK158=\"\",\"\",(AK158/#REF!)*$W158)","v":""},{"$f":"IF(AL158=\"\",\"\",(AL158/#REF!)*$W158)","v":""},{"$f":"IF(AM158=\"\",\"\",(AM158/#REF!)*$W158)","v":""},{"$f":"IF(AN158=\"\",\"\",(AN158/#REF!)*$W158)","v":""},{"$f":"IF(AO158=\"\",\"\",(AO158/#REF!)*$W158)","v":""},{"$f":"IF(AP158=\"\",\"\",(AP158/#REF!)*$W158)","v":""},{"$f":"IF(AQ158=\"\",\"\",(AQ158/#REF!)*$W158)","v":""},{"$f":"IF(AR158=\"\",\"\",(AR158/#REF!)*$W158)","v":""},{"$f":"IF(AS158=\"\",\"\",(AS158/#REF!)*$W158)","v":""},{"$f":"IF(AT158=\"\",\"\",(AT158/#REF!)*$W158)","v":""},{"$f":"IF(AU158=\"\",\"\",(AU158/#REF!)*$W158)","v":""},{"$f":"IF(AV158=\"\",\"\",(AV158/#REF!)*$W158)","v":""},{"$f":"IF(AW158=\"\",\"\",(AW158/#REF!)*$W158)","v":""},{"$f":"IF(AX158=\"\",\"\",(AX158/#REF!)*$W158)","v":""},{"$f":"IF(AY158=\"\",\"\",(AY158/#REF!)*$W158)","v":""},""]
[null,"PSSA10",null,null,"Pump Station","PSSA10","Range Rd No 2",null,null,null,null,0,200571.10379999998,null,1,200571.10379999998,null,null,{"$f":"IF(Q159=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q159,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q159,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},200571.10379999998,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD159=\"\",\"\",(AD159/#REF!)*$W159)","v":""},200571.10379999998,"","","","",{"$f":"IF(AJ159=\"\",\"\",(AJ159/#REF!)*$W159)","v":""},{"$f":"IF(AK159=\"\",\"\",(AK159/#REF!)*$W159)","v":""},{"$f":"IF(AL159=\"\",\"\",(AL159/#REF!)*$W159)","v":""},{"$f":"IF(AM159=\"\",\"\",(AM159/#REF!)*$W159)","v":""},{"$f":"IF(AN159=\"\",\"\",(AN159/#REF!)*$W159)","v":""},{"$f":"IF(AO159=\"\",\"\",(AO159/#REF!)*$W159)","v":""},{"$f":"IF(AP159=\"\",\"\",(AP159/#REF!)*$W159)","v":""},{"$f":"IF(AQ159=\"\",\"\",(AQ159/#REF!)*$W159)","v":""},{"$f":"IF(AR159=\"\",\"\",(AR159/#REF!)*$W159)","v":""},{"$f":"IF(AS159=\"\",\"\",(AS159/#REF!)*$W159)","v":""},{"$f":"IF(AT159=\"\",\"\",(AT159/#REF!)*$W159)","v":""},{"$f":"IF(AU159=\"\",\"\",(AU159/#REF!)*$W159)","v":""},{"$f":"IF(AV159=\"\",\"\",(AV159/#REF!)*$W159)","v":""},{"$f":"IF(AW159=\"\",\"\",(AW159/#REF!)*$W159)","v":""},{"$f":"IF(AX159=\"\",\"\",(AX159/#REF!)*$W159)","v":""},{"$f":"IF(AY159=\"\",\"\",(AY159/#REF!)*$W159)","v":""},""]
[null,"PSSA12",null,null,"Pump Station","PSSA12","Hans Christian St SPS",null,null,null,null,0,239036.19030000002,null,1,239036.19030000002,null,null,{"$f":"IF(Q160=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q160,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q160,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},239036.19030000002,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD160=\"\",\"\",(AD160/#REF!)*$W160)","v":""},239036.19030000002,"","","","",{"$f":"IF(AJ160=\"\",\"\",(AJ160/#REF!)*$W160)","v":""},{"$f":"IF(AK160=\"\",\"\",(AK160/#REF!)*$W160)","v":""},{"$f":"IF(AL160=\"\",\"\",(AL160/#REF!)*$W160)","v":""},{"$f":"IF(AM160=\"\",\"\",(AM160/#REF!)*$W160)","v":""},{"$f":"IF(AN160=\"\",\"\",(AN160/#REF!)*$W160)","v":""},{"$f":"IF(AO160=\"\",\"\",(AO160/#REF!)*$W160)","v":""},{"$f":"IF(AP160=\"\",\"\",(AP160/#REF!)*$W160)","v":""},{"$f":"IF(AQ160=\"\",\"\",(AQ160/#REF!)*$W160)","v":""},{"$f":"IF(AR160=\"\",\"\",(AR160/#REF!)*$W160)","v":""},{"$f":"IF(AS160=\"\",\"\",(AS160/#REF!)*$W160)","v":""},{"$f":"IF(AT160=\"\",\"\",(AT160/#REF!)*$W160)","v":""},{"$f":"IF(AU160=\"\",\"\",(AU160/#REF!)*$W160)","v":""},{"$f":"IF(AV160=\"\",\"\",(AV160/#REF!)*$W160)","v":""},{"$f":"IF(AW160=\"\",\"\",(AW160/#REF!)*$W160)","v":""},{"$f":"IF(AX160=\"\",\"\",(AX160/#REF!)*$W160)","v":""},{"$f":"IF(AY160=\"\",\"\",(AY160/#REF!)*$W160)","v":""},""]
[null,"PSSA13",null,null,"Pump Station","PSSA13","Park St SPS",null,null,null,null,0,354367.35660000006,null,1,354367.35660000006,null,null,{"$f":"IF(Q161=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q161,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q161,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},354367.35660000006,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD161=\"\",\"\",(AD161/#REF!)*$W161)","v":""},354367.35660000006,"","","","",{"$f":"IF(AJ161=\"\",\"\",(AJ161/#REF!)*$W161)","v":""},{"$f":"IF(AK161=\"\",\"\",(AK161/#REF!)*$W161)","v":""},{"$f":"IF(AL161=\"\",\"\",(AL161/#REF!)*$W161)","v":""},{"$f":"IF(AM161=\"\",\"\",(AM161/#REF!)*$W161)","v":""},{"$f":"IF(AN161=\"\",\"\",(AN161/#REF!)*$W161)","v":""},{"$f":"IF(AO161=\"\",\"\",(AO161/#REF!)*$W161)","v":""},{"$f":"IF(AP161=\"\",\"\",(AP161/#REF!)*$W161)","v":""},{"$f":"IF(AQ161=\"\",\"\",(AQ161/#REF!)*$W161)","v":""},{"$f":"IF(AR161=\"\",\"\",(AR161/#REF!)*$W161)","v":""},{"$f":"IF(AS161=\"\",\"\",(AS161/#REF!)*$W161)","v":""},{"$f":"IF(AT161=\"\",\"\",(AT161/#REF!)*$W161)","v":""},{"$f":"IF(AU161=\"\",\"\",(AU161/#REF!)*$W161)","v":""},{"$f":"IF(AV161=\"\",\"\",(AV161/#REF!)*$W161)","v":""},{"$f":"IF(AW161=\"\",\"\",(AW161/#REF!)*$W161)","v":""},{"$f":"IF(AX161=\"\",\"\",(AX161/#REF!)*$W161)","v":""},{"$f":"IF(AY161=\"\",\"\",(AY161/#REF!)*$W161)","v":""},""]
[null,"PSSH11",null,null,"Pump Station","PSSH11","Bucasia STP PS",null,null,null,null,0,463067.34740000003,null,1,463067.34740000003,null,null,{"$f":"IF(Q162=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q162,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q162,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},463067.34740000003,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD162=\"\",\"\",(AD162/#REF!)*$W162)","v":""},463067.34740000003,"","","","",{"$f":"IF(AJ162=\"\",\"\",(AJ162/#REF!)*$W162)","v":""},{"$f":"IF(AK162=\"\",\"\",(AK162/#REF!)*$W162)","v":""},{"$f":"IF(AL162=\"\",\"\",(AL162/#REF!)*$W162)","v":""},{"$f":"IF(AM162=\"\",\"\",(AM162/#REF!)*$W162)","v":""},{"$f":"IF(AN162=\"\",\"\",(AN162/#REF!)*$W162)","v":""},{"$f":"IF(AO162=\"\",\"\",(AO162/#REF!)*$W162)","v":""},{"$f":"IF(AP162=\"\",\"\",(AP162/#REF!)*$W162)","v":""},{"$f":"IF(AQ162=\"\",\"\",(AQ162/#REF!)*$W162)","v":""},{"$f":"IF(AR162=\"\",\"\",(AR162/#REF!)*$W162)","v":""},{"$f":"IF(AS162=\"\",\"\",(AS162/#REF!)*$W162)","v":""},{"$f":"IF(AT162=\"\",\"\",(AT162/#REF!)*$W162)","v":""},{"$f":"IF(AU162=\"\",\"\",(AU162/#REF!)*$W162)","v":""},{"$f":"IF(AV162=\"\",\"\",(AV162/#REF!)*$W162)","v":""},{"$f":"IF(AW162=\"\",\"\",(AW162/#REF!)*$W162)","v":""},{"$f":"IF(AX162=\"\",\"\",(AX162/#REF!)*$W162)","v":""},{"$f":"IF(AY162=\"\",\"\",(AY162/#REF!)*$W162)","v":""},""]
[null,"PSSH12",null,null,"Pump Station","PSSH12","Shoal Point Rd No 2 SPS",null,null,null,null,0,398323.91800000001,null,1,398323.91800000001,null,null,{"$f":"IF(Q163=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q163,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q163,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},398323.91800000001,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD163=\"\",\"\",(AD163/#REF!)*$W163)","v":""},398323.91800000001,"","","","",{"$f":"IF(AJ163=\"\",\"\",(AJ163/#REF!)*$W163)","v":""},{"$f":"IF(AK163=\"\",\"\",(AK163/#REF!)*$W163)","v":""},{"$f":"IF(AL163=\"\",\"\",(AL163/#REF!)*$W163)","v":""},{"$f":"IF(AM163=\"\",\"\",(AM163/#REF!)*$W163)","v":""},{"$f":"IF(AN163=\"\",\"\",(AN163/#REF!)*$W163)","v":""},{"$f":"IF(AO163=\"\",\"\",(AO163/#REF!)*$W163)","v":""},{"$f":"IF(AP163=\"\",\"\",(AP163/#REF!)*$W163)","v":""},{"$f":"IF(AQ163=\"\",\"\",(AQ163/#REF!)*$W163)","v":""},{"$f":"IF(AR163=\"\",\"\",(AR163/#REF!)*$W163)","v":""},{"$f":"IF(AS163=\"\",\"\",(AS163/#REF!)*$W163)","v":""},{"$f":"IF(AT163=\"\",\"\",(AT163/#REF!)*$W163)","v":""},{"$f":"IF(AU163=\"\",\"\",(AU163/#REF!)*$W163)","v":""},{"$f":"IF(AV163=\"\",\"\",(AV163/#REF!)*$W163)","v":""},{"$f":"IF(AW163=\"\",\"\",(AW163/#REF!)*$W163)","v":""},{"$f":"IF(AX163=\"\",\"\",(AX163/#REF!)*$W163)","v":""},{"$f":"IF(AY163=\"\",\"\",(AY163/#REF!)*$W163)","v":""},""]
[null,"PSSH13",null,null,"Pump Station","PSSH13","Denman Ave SPS",null,null,null,null,0,264775.61910000001,null,1,264775.61910000001,null,null,{"$f":"IF(Q164=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q164,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q164,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},264775.61910000001,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD164=\"\",\"\",(AD164/#REF!)*$W164)","v":""},264775.61910000001,"","","","",{"$f":"IF(AJ164=\"\",\"\",(AJ164/#REF!)*$W164)","v":""},{"$f":"IF(AK164=\"\",\"\",(AK164/#REF!)*$W164)","v":""},{"$f":"IF(AL164=\"\",\"\",(AL164/#REF!)*$W164)","v":""},{"$f":"IF(AM164=\"\",\"\",(AM164/#REF!)*$W164)","v":""},{"$f":"IF(AN164=\"\",\"\",(AN164/#REF!)*$W164)","v":""},{"$f":"IF(AO164=\"\",\"\",(AO164/#REF!)*$W164)","v":""},{"$f":"IF(AP164=\"\",\"\",(AP164/#REF!)*$W164)","v":""},{"$f":"IF(AQ164=\"\",\"\",(AQ164/#REF!)*$W164)","v":""},{"$f":"IF(AR164=\"\",\"\",(AR164/#REF!)*$W164)","v":""},{"$f":"IF(AS164=\"\",\"\",(AS164/#REF!)*$W164)","v":""},{"$f":"IF(AT164=\"\",\"\",(AT164/#REF!)*$W164)","v":""},{"$f":"IF(AU164=\"\",\"\",(AU164/#REF!)*$W164)","v":""},{"$f":"IF(AV164=\"\",\"\",(AV164/#REF!)*$W164)","v":""},{"$f":"IF(AW164=\"\",\"\",(AW164/#REF!)*$W164)","v":""},{"$f":"IF(AX164=\"\",\"\",(AX164/#REF!)*$W164)","v":""},{"$f":"IF(AY164=\"\",\"\",(AY164/#REF!)*$W164)","v":""},""]
[null,"PSSH14",null,null,"Pump Station","PSSH14","Boardrider Bvd SPS",null,null,null,null,0,261668.67540000001,null,1,261668.67540000001,null,null,{"$f":"IF(Q165=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q165,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q165,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},261668.67540000001,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD165=\"\",\"\",(AD165/#REF!)*$W165)","v":""},261668.67540000001,"","","","",{"$f":"IF(AJ165=\"\",\"\",(AJ165/#REF!)*$W165)","v":""},{"$f":"IF(AK165=\"\",\"\",(AK165/#REF!)*$W165)","v":""},{"$f":"IF(AL165=\"\",\"\",(AL165/#REF!)*$W165)","v":""},{"$f":"IF(AM165=\"\",\"\",(AM165/#REF!)*$W165)","v":""},{"$f":"IF(AN165=\"\",\"\",(AN165/#REF!)*$W165)","v":""},{"$f":"IF(AO165=\"\",\"\",(AO165/#REF!)*$W165)","v":""},{"$f":"IF(AP165=\"\",\"\",(AP165/#REF!)*$W165)","v":""},{"$f":"IF(AQ165=\"\",\"\",(AQ165/#REF!)*$W165)","v":""},{"$f":"IF(AR165=\"\",\"\",(AR165/#REF!)*$W165)","v":""},{"$f":"IF(AS165=\"\",\"\",(AS165/#REF!)*$W165)","v":""},{"$f":"IF(AT165=\"\",\"\",(AT165/#REF!)*$W165)","v":""},{"$f":"IF(AU165=\"\",\"\",(AU165/#REF!)*$W165)","v":""},{"$f":"IF(AV165=\"\",\"\",(AV165/#REF!)*$W165)","v":""},{"$f":"IF(AW165=\"\",\"\",(AW165/#REF!)*$W165)","v":""},{"$f":"IF(AX165=\"\",\"\",(AX165/#REF!)*$W165)","v":""},{"$f":"IF(AY165=\"\",\"\",(AY165/#REF!)*$W165)","v":""},""]
[null,"PSSH15",null,null,"Pump Station","PSSH15","Stone Dr SPS",null,null,null,null,0,525754.03700000013,null,1,525754.03700000013,null,null,{"$f":"IF(Q166=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q166,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q166,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},525754.03700000013,"y",null,null,null,"",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD166=\"\",\"\",(AD166/#REF!)*$W166)","v":""},525754.03700000013,"","","","",{"$f":"IF(AJ166=\"\",\"\",(AJ166/#REF!)*$W166)","v":""},{"$f":"IF(AK166=\"\",\"\",(AK166/#REF!)*$W166)","v":""},{"$f":"IF(AL166=\"\",\"\",(AL166/#REF!)*$W166)","v":""},{"$f":"IF(AM166=\"\",\"\",(AM166/#REF!)*$W166)","v":""},{"$f":"IF(AN166=\"\",\"\",(AN166/#REF!)*$W166)","v":""},{"$f":"IF(AO166=\"\",\"\",(AO166/#REF!)*$W166)","v":""},{"$f":"IF(AP166=\"\",\"\",(AP166/#REF!)*$W166)","v":""},{"$f":"IF(AQ166=\"\",\"\",(AQ166/#REF!)*$W166)","v":""},{"$f":"IF(AR166=\"\",\"\",(AR166/#REF!)*$W166)","v":""},{"$f":"IF(AS166=\"\",\"\",(AS166/#REF!)*$W166)","v":""},{"$f":"IF(AT166=\"\",\"\",(AT166/#REF!)*$W166)","v":""},{"$f":"IF(AU166=\"\",\"\",(AU166/#REF!)*$W166)","v":""},{"$f":"IF(AV166=\"\",\"\",(AV166/#REF!)*$W166)","v":""},{"$f":"IF(AW166=\"\",\"\",(AW166/#REF!)*$W166)","v":""},{"$f":"IF(AX166=\"\",\"\",(AX166/#REF!)*$W166)","v":""},{"$f":"IF(AY166=\"\",\"\",(AY166/#REF!)*$W166)","v":""},""]
[null,"PSSL01",null,null,"Pump Station","PSSL01","Keeleys Rd No 1 SPS",null,null,null,null,0,995731.83919999993,null,1,995731.83919999993,null,null,{"$f":"IF(Q167=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q167,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q167,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},995731.83919999993,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD167=\"\",\"\",(AD167/#REF!)*$W167)","v":""},"",995731.83919999993,"","","",{"$f":"IF(AJ167=\"\",\"\",(AJ167/#REF!)*$W167)","v":""},{"$f":"IF(AK167=\"\",\"\",(AK167/#REF!)*$W167)","v":""},{"$f":"IF(AL167=\"\",\"\",(AL167/#REF!)*$W167)","v":""},{"$f":"IF(AM167=\"\",\"\",(AM167/#REF!)*$W167)","v":""},{"$f":"IF(AN167=\"\",\"\",(AN167/#REF!)*$W167)","v":""},{"$f":"IF(AO167=\"\",\"\",(AO167/#REF!)*$W167)","v":""},{"$f":"IF(AP167=\"\",\"\",(AP167/#REF!)*$W167)","v":""},{"$f":"IF(AQ167=\"\",\"\",(AQ167/#REF!)*$W167)","v":""},{"$f":"IF(AR167=\"\",\"\",(AR167/#REF!)*$W167)","v":""},{"$f":"IF(AS167=\"\",\"\",(AS167/#REF!)*$W167)","v":""},{"$f":"IF(AT167=\"\",\"\",(AT167/#REF!)*$W167)","v":""},{"$f":"IF(AU167=\"\",\"\",(AU167/#REF!)*$W167)","v":""},{"$f":"IF(AV167=\"\",\"\",(AV167/#REF!)*$W167)","v":""},{"$f":"IF(AW167=\"\",\"\",(AW167/#REF!)*$W167)","v":""},{"$f":"IF(AX167=\"\",\"\",(AX167/#REF!)*$W167)","v":""},{"$f":"IF(AY167=\"\",\"\",(AY167/#REF!)*$W167)","v":""},""]
[null,"PSSL02",null,null,"Pump Station","PSSL02","Keeleys Rd No 2 SPS",null,null,null,null,0,315193.61050000001,null,1,315193.61050000001,null,null,{"$f":"IF(Q168=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q168,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q168,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},315193.61050000001,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD168=\"\",\"\",(AD168/#REF!)*$W168)","v":""},"",315193.61050000001,"","","",{"$f":"IF(AJ168=\"\",\"\",(AJ168/#REF!)*$W168)","v":""},{"$f":"IF(AK168=\"\",\"\",(AK168/#REF!)*$W168)","v":""},{"$f":"IF(AL168=\"\",\"\",(AL168/#REF!)*$W168)","v":""},{"$f":"IF(AM168=\"\",\"\",(AM168/#REF!)*$W168)","v":""},{"$f":"IF(AN168=\"\",\"\",(AN168/#REF!)*$W168)","v":""},{"$f":"IF(AO168=\"\",\"\",(AO168/#REF!)*$W168)","v":""},{"$f":"IF(AP168=\"\",\"\",(AP168/#REF!)*$W168)","v":""},{"$f":"IF(AQ168=\"\",\"\",(AQ168/#REF!)*$W168)","v":""},{"$f":"IF(AR168=\"\",\"\",(AR168/#REF!)*$W168)","v":""},{"$f":"IF(AS168=\"\",\"\",(AS168/#REF!)*$W168)","v":""},{"$f":"IF(AT168=\"\",\"\",(AT168/#REF!)*$W168)","v":""},{"$f":"IF(AU168=\"\",\"\",(AU168/#REF!)*$W168)","v":""},{"$f":"IF(AV168=\"\",\"\",(AV168/#REF!)*$W168)","v":""},{"$f":"IF(AW168=\"\",\"\",(AW168/#REF!)*$W168)","v":""},{"$f":"IF(AX168=\"\",\"\",(AX168/#REF!)*$W168)","v":""},{"$f":"IF(AY168=\"\",\"\",(AY168/#REF!)*$W168)","v":""},""]
[null,"PSSL03",null,null,"Pump Station","PSSL03","Sandpiper Crt SPS",null,null,null,null,0,301025.66709999996,null,1,301025.66709999996,null,null,{"$f":"IF(Q169=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q169,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q169,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},301025.66709999996,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD169=\"\",\"\",(AD169/#REF!)*$W169)","v":""},"",301025.66709999996,"","","",{"$f":"IF(AJ169=\"\",\"\",(AJ169/#REF!)*$W169)","v":""},{"$f":"IF(AK169=\"\",\"\",(AK169/#REF!)*$W169)","v":""},{"$f":"IF(AL169=\"\",\"\",(AL169/#REF!)*$W169)","v":""},{"$f":"IF(AM169=\"\",\"\",(AM169/#REF!)*$W169)","v":""},{"$f":"IF(AN169=\"\",\"\",(AN169/#REF!)*$W169)","v":""},{"$f":"IF(AO169=\"\",\"\",(AO169/#REF!)*$W169)","v":""},{"$f":"IF(AP169=\"\",\"\",(AP169/#REF!)*$W169)","v":""},{"$f":"IF(AQ169=\"\",\"\",(AQ169/#REF!)*$W169)","v":""},{"$f":"IF(AR169=\"\",\"\",(AR169/#REF!)*$W169)","v":""},{"$f":"IF(AS169=\"\",\"\",(AS169/#REF!)*$W169)","v":""},{"$f":"IF(AT169=\"\",\"\",(AT169/#REF!)*$W169)","v":""},{"$f":"IF(AU169=\"\",\"\",(AU169/#REF!)*$W169)","v":""},{"$f":"IF(AV169=\"\",\"\",(AV169/#REF!)*$W169)","v":""},{"$f":"IF(AW169=\"\",\"\",(AW169/#REF!)*$W169)","v":""},{"$f":"IF(AX169=\"\",\"\",(AX169/#REF!)*$W169)","v":""},{"$f":"IF(AY169=\"\",\"\",(AY169/#REF!)*$W169)","v":""},""]
[null,"PSSL04",null,null,"Pump Station","PSSL04","Slade Point Rd SPS",null,null,null,null,0,311438.47699999996,null,1,311438.47699999996,null,null,{"$f":"IF(Q170=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q170,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q170,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},311438.47699999996,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD170=\"\",\"\",(AD170/#REF!)*$W170)","v":""},"",311438.47699999996,"","","",{"$f":"IF(AJ170=\"\",\"\",(AJ170/#REF!)*$W170)","v":""},{"$f":"IF(AK170=\"\",\"\",(AK170/#REF!)*$W170)","v":""},{"$f":"IF(AL170=\"\",\"\",(AL170/#REF!)*$W170)","v":""},{"$f":"IF(AM170=\"\",\"\",(AM170/#REF!)*$W170)","v":""},{"$f":"IF(AN170=\"\",\"\",(AN170/#REF!)*$W170)","v":""},{"$f":"IF(AO170=\"\",\"\",(AO170/#REF!)*$W170)","v":""},{"$f":"IF(AP170=\"\",\"\",(AP170/#REF!)*$W170)","v":""},{"$f":"IF(AQ170=\"\",\"\",(AQ170/#REF!)*$W170)","v":""},{"$f":"IF(AR170=\"\",\"\",(AR170/#REF!)*$W170)","v":""},{"$f":"IF(AS170=\"\",\"\",(AS170/#REF!)*$W170)","v":""},{"$f":"IF(AT170=\"\",\"\",(AT170/#REF!)*$W170)","v":""},{"$f":"IF(AU170=\"\",\"\",(AU170/#REF!)*$W170)","v":""},{"$f":"IF(AV170=\"\",\"\",(AV170/#REF!)*$W170)","v":""},{"$f":"IF(AW170=\"\",\"\",(AW170/#REF!)*$W170)","v":""},{"$f":"IF(AX170=\"\",\"\",(AX170/#REF!)*$W170)","v":""},{"$f":"IF(AY170=\"\",\"\",(AY170/#REF!)*$W170)","v":""},""]
[null,"PSSL05",null,null,"Pump Station","PSSL05","David Muir St No 1 SPS",null,null,null,null,0,136687.2176,null,1,136687.2176,null,null,{"$f":"IF(Q171=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q171,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q171,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},136687.2176,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD171=\"\",\"\",(AD171/#REF!)*$W171)","v":""},"",136687.2176,"","","",{"$f":"IF(AJ171=\"\",\"\",(AJ171/#REF!)*$W171)","v":""},{"$f":"IF(AK171=\"\",\"\",(AK171/#REF!)*$W171)","v":""},{"$f":"IF(AL171=\"\",\"\",(AL171/#REF!)*$W171)","v":""},{"$f":"IF(AM171=\"\",\"\",(AM171/#REF!)*$W171)","v":""},{"$f":"IF(AN171=\"\",\"\",(AN171/#REF!)*$W171)","v":""},{"$f":"IF(AO171=\"\",\"\",(AO171/#REF!)*$W171)","v":""},{"$f":"IF(AP171=\"\",\"\",(AP171/#REF!)*$W171)","v":""},{"$f":"IF(AQ171=\"\",\"\",(AQ171/#REF!)*$W171)","v":""},{"$f":"IF(AR171=\"\",\"\",(AR171/#REF!)*$W171)","v":""},{"$f":"IF(AS171=\"\",\"\",(AS171/#REF!)*$W171)","v":""},{"$f":"IF(AT171=\"\",\"\",(AT171/#REF!)*$W171)","v":""},{"$f":"IF(AU171=\"\",\"\",(AU171/#REF!)*$W171)","v":""},{"$f":"IF(AV171=\"\",\"\",(AV171/#REF!)*$W171)","v":""},{"$f":"IF(AW171=\"\",\"\",(AW171/#REF!)*$W171)","v":""},{"$f":"IF(AX171=\"\",\"\",(AX171/#REF!)*$W171)","v":""},{"$f":"IF(AY171=\"\",\"\",(AY171/#REF!)*$W171)","v":""},""]
[null,"PSSL06",null,null,"Pump Station","PSSL06","David Muir St No 2 SPS",null,null,null,null,0,262739.70620000002,null,1,262739.70620000002,null,null,{"$f":"IF(Q172=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q172,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q172,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},262739.70620000002,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD172=\"\",\"\",(AD172/#REF!)*$W172)","v":""},"",262739.70620000002,"","","",{"$f":"IF(AJ172=\"\",\"\",(AJ172/#REF!)*$W172)","v":""},{"$f":"IF(AK172=\"\",\"\",(AK172/#REF!)*$W172)","v":""},{"$f":"IF(AL172=\"\",\"\",(AL172/#REF!)*$W172)","v":""},{"$f":"IF(AM172=\"\",\"\",(AM172/#REF!)*$W172)","v":""},{"$f":"IF(AN172=\"\",\"\",(AN172/#REF!)*$W172)","v":""},{"$f":"IF(AO172=\"\",\"\",(AO172/#REF!)*$W172)","v":""},{"$f":"IF(AP172=\"\",\"\",(AP172/#REF!)*$W172)","v":""},{"$f":"IF(AQ172=\"\",\"\",(AQ172/#REF!)*$W172)","v":""},{"$f":"IF(AR172=\"\",\"\",(AR172/#REF!)*$W172)","v":""},{"$f":"IF(AS172=\"\",\"\",(AS172/#REF!)*$W172)","v":""},{"$f":"IF(AT172=\"\",\"\",(AT172/#REF!)*$W172)","v":""},{"$f":"IF(AU172=\"\",\"\",(AU172/#REF!)*$W172)","v":""},{"$f":"IF(AV172=\"\",\"\",(AV172/#REF!)*$W172)","v":""},{"$f":"IF(AW172=\"\",\"\",(AW172/#REF!)*$W172)","v":""},{"$f":"IF(AX172=\"\",\"\",(AX172/#REF!)*$W172)","v":""},{"$f":"IF(AY172=\"\",\"\",(AY172/#REF!)*$W172)","v":""},""]
[null,"PSSL07",null,null,"Pump Station","PSSL07","Magpie St SPS",null,null,null,null,0,1314545.7078,null,1,1314545.7078,null,null,{"$f":"IF(Q173=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q173,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q173,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1314545.7078,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD173=\"\",\"\",(AD173/#REF!)*$W173)","v":""},"",1314545.7078,"","","",{"$f":"IF(AJ173=\"\",\"\",(AJ173/#REF!)*$W173)","v":""},{"$f":"IF(AK173=\"\",\"\",(AK173/#REF!)*$W173)","v":""},{"$f":"IF(AL173=\"\",\"\",(AL173/#REF!)*$W173)","v":""},{"$f":"IF(AM173=\"\",\"\",(AM173/#REF!)*$W173)","v":""},{"$f":"IF(AN173=\"\",\"\",(AN173/#REF!)*$W173)","v":""},{"$f":"IF(AO173=\"\",\"\",(AO173/#REF!)*$W173)","v":""},{"$f":"IF(AP173=\"\",\"\",(AP173/#REF!)*$W173)","v":""},{"$f":"IF(AQ173=\"\",\"\",(AQ173/#REF!)*$W173)","v":""},{"$f":"IF(AR173=\"\",\"\",(AR173/#REF!)*$W173)","v":""},{"$f":"IF(AS173=\"\",\"\",(AS173/#REF!)*$W173)","v":""},{"$f":"IF(AT173=\"\",\"\",(AT173/#REF!)*$W173)","v":""},{"$f":"IF(AU173=\"\",\"\",(AU173/#REF!)*$W173)","v":""},{"$f":"IF(AV173=\"\",\"\",(AV173/#REF!)*$W173)","v":""},{"$f":"IF(AW173=\"\",\"\",(AW173/#REF!)*$W173)","v":""},{"$f":"IF(AX173=\"\",\"\",(AX173/#REF!)*$W173)","v":""},{"$f":"IF(AY173=\"\",\"\",(AY173/#REF!)*$W173)","v":""},""]
[null,"PSSL08",null,null,"Pump Station","PSSL08","Blackwood St SPS",null,null,null,null,0,227286.17749999999,null,1,227286.17749999999,null,null,{"$f":"IF(Q174=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q174,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q174,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},227286.17749999999,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD174=\"\",\"\",(AD174/#REF!)*$W174)","v":""},"",227286.17749999999,"","","",{"$f":"IF(AJ174=\"\",\"\",(AJ174/#REF!)*$W174)","v":""},{"$f":"IF(AK174=\"\",\"\",(AK174/#REF!)*$W174)","v":""},{"$f":"IF(AL174=\"\",\"\",(AL174/#REF!)*$W174)","v":""},{"$f":"IF(AM174=\"\",\"\",(AM174/#REF!)*$W174)","v":""},{"$f":"IF(AN174=\"\",\"\",(AN174/#REF!)*$W174)","v":""},{"$f":"IF(AO174=\"\",\"\",(AO174/#REF!)*$W174)","v":""},{"$f":"IF(AP174=\"\",\"\",(AP174/#REF!)*$W174)","v":""},{"$f":"IF(AQ174=\"\",\"\",(AQ174/#REF!)*$W174)","v":""},{"$f":"IF(AR174=\"\",\"\",(AR174/#REF!)*$W174)","v":""},{"$f":"IF(AS174=\"\",\"\",(AS174/#REF!)*$W174)","v":""},{"$f":"IF(AT174=\"\",\"\",(AT174/#REF!)*$W174)","v":""},{"$f":"IF(AU174=\"\",\"\",(AU174/#REF!)*$W174)","v":""},{"$f":"IF(AV174=\"\",\"\",(AV174/#REF!)*$W174)","v":""},{"$f":"IF(AW174=\"\",\"\",(AW174/#REF!)*$W174)","v":""},{"$f":"IF(AX174=\"\",\"\",(AX174/#REF!)*$W174)","v":""},{"$f":"IF(AY174=\"\",\"\",(AY174/#REF!)*$W174)","v":""},""]
[null,"PSSL09",null,null,"Pump Station","PSSL09","Ocean Ave SPS",null,null,null,null,0,291385.20179999998,null,1,291385.20179999998,null,null,{"$f":"IF(Q175=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q175,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q175,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},291385.20179999998,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD175=\"\",\"\",(AD175/#REF!)*$W175)","v":""},"",291385.20179999998,"","","",{"$f":"IF(AJ175=\"\",\"\",(AJ175/#REF!)*$W175)","v":""},{"$f":"IF(AK175=\"\",\"\",(AK175/#REF!)*$W175)","v":""},{"$f":"IF(AL175=\"\",\"\",(AL175/#REF!)*$W175)","v":""},{"$f":"IF(AM175=\"\",\"\",(AM175/#REF!)*$W175)","v":""},{"$f":"IF(AN175=\"\",\"\",(AN175/#REF!)*$W175)","v":""},{"$f":"IF(AO175=\"\",\"\",(AO175/#REF!)*$W175)","v":""},{"$f":"IF(AP175=\"\",\"\",(AP175/#REF!)*$W175)","v":""},{"$f":"IF(AQ175=\"\",\"\",(AQ175/#REF!)*$W175)","v":""},{"$f":"IF(AR175=\"\",\"\",(AR175/#REF!)*$W175)","v":""},{"$f":"IF(AS175=\"\",\"\",(AS175/#REF!)*$W175)","v":""},{"$f":"IF(AT175=\"\",\"\",(AT175/#REF!)*$W175)","v":""},{"$f":"IF(AU175=\"\",\"\",(AU175/#REF!)*$W175)","v":""},{"$f":"IF(AV175=\"\",\"\",(AV175/#REF!)*$W175)","v":""},{"$f":"IF(AW175=\"\",\"\",(AW175/#REF!)*$W175)","v":""},{"$f":"IF(AX175=\"\",\"\",(AX175/#REF!)*$W175)","v":""},{"$f":"IF(AY175=\"\",\"\",(AY175/#REF!)*$W175)","v":""},""]
[null,"PSSL10",null,null,"Pump Station","PSSL10","Pacific Esp SPS",null,null,null,null,0,254547.1115,null,1,254547.1115,null,null,{"$f":"IF(Q176=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q176,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q176,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},254547.1115,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD176=\"\",\"\",(AD176/#REF!)*$W176)","v":""},"",254547.1115,"","","",{"$f":"IF(AJ176=\"\",\"\",(AJ176/#REF!)*$W176)","v":""},{"$f":"IF(AK176=\"\",\"\",(AK176/#REF!)*$W176)","v":""},{"$f":"IF(AL176=\"\",\"\",(AL176/#REF!)*$W176)","v":""},{"$f":"IF(AM176=\"\",\"\",(AM176/#REF!)*$W176)","v":""},{"$f":"IF(AN176=\"\",\"\",(AN176/#REF!)*$W176)","v":""},{"$f":"IF(AO176=\"\",\"\",(AO176/#REF!)*$W176)","v":""},{"$f":"IF(AP176=\"\",\"\",(AP176/#REF!)*$W176)","v":""},{"$f":"IF(AQ176=\"\",\"\",(AQ176/#REF!)*$W176)","v":""},{"$f":"IF(AR176=\"\",\"\",(AR176/#REF!)*$W176)","v":""},{"$f":"IF(AS176=\"\",\"\",(AS176/#REF!)*$W176)","v":""},{"$f":"IF(AT176=\"\",\"\",(AT176/#REF!)*$W176)","v":""},{"$f":"IF(AU176=\"\",\"\",(AU176/#REF!)*$W176)","v":""},{"$f":"IF(AV176=\"\",\"\",(AV176/#REF!)*$W176)","v":""},{"$f":"IF(AW176=\"\",\"\",(AW176/#REF!)*$W176)","v":""},{"$f":"IF(AX176=\"\",\"\",(AX176/#REF!)*$W176)","v":""},{"$f":"IF(AY176=\"\",\"\",(AY176/#REF!)*$W176)","v":""},""]
[null,"PSSL29",null,null,"Pump Station","PSSL29","Harbour Rd SPS",null,null,null,null,0,216756.8872,null,1,216756.8872,null,null,{"$f":"IF(Q177=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q177,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q177,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},216756.8872,null,"y",null,null,"",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD177=\"\",\"\",(AD177/#REF!)*$W177)","v":""},"",216756.8872,"","","",{"$f":"IF(AJ177=\"\",\"\",(AJ177/#REF!)*$W177)","v":""},{"$f":"IF(AK177=\"\",\"\",(AK177/#REF!)*$W177)","v":""},{"$f":"IF(AL177=\"\",\"\",(AL177/#REF!)*$W177)","v":""},{"$f":"IF(AM177=\"\",\"\",(AM177/#REF!)*$W177)","v":""},{"$f":"IF(AN177=\"\",\"\",(AN177/#REF!)*$W177)","v":""},{"$f":"IF(AO177=\"\",\"\",(AO177/#REF!)*$W177)","v":""},{"$f":"IF(AP177=\"\",\"\",(AP177/#REF!)*$W177)","v":""},{"$f":"IF(AQ177=\"\",\"\",(AQ177/#REF!)*$W177)","v":""},{"$f":"IF(AR177=\"\",\"\",(AR177/#REF!)*$W177)","v":""},{"$f":"IF(AS177=\"\",\"\",(AS177/#REF!)*$W177)","v":""},{"$f":"IF(AT177=\"\",\"\",(AT177/#REF!)*$W177)","v":""},{"$f":"IF(AU177=\"\",\"\",(AU177/#REF!)*$W177)","v":""},{"$f":"IF(AV177=\"\",\"\",(AV177/#REF!)*$W177)","v":""},{"$f":"IF(AW177=\"\",\"\",(AW177/#REF!)*$W177)","v":""},{"$f":"IF(AX177=\"\",\"\",(AX177/#REF!)*$W177)","v":""},{"$f":"IF(AY177=\"\",\"\",(AY177/#REF!)*$W177)","v":""},""]
[null,"PSSM01A",null,null,"Pump Station","PSSM01A","Boundary Rd SPS",null,null,null,null,0,508936.98599999992,null,1,508936.98599999992,null,null,{"$f":"IF(Q178=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q178,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q178,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},508936.98599999992,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD178=\"\",\"\",(AD178/#REF!)*$W178)","v":""},"","",508936.98599999992,"","",{"$f":"IF(AJ178=\"\",\"\",(AJ178/#REF!)*$W178)","v":""},{"$f":"IF(AK178=\"\",\"\",(AK178/#REF!)*$W178)","v":""},{"$f":"IF(AL178=\"\",\"\",(AL178/#REF!)*$W178)","v":""},{"$f":"IF(AM178=\"\",\"\",(AM178/#REF!)*$W178)","v":""},{"$f":"IF(AN178=\"\",\"\",(AN178/#REF!)*$W178)","v":""},{"$f":"IF(AO178=\"\",\"\",(AO178/#REF!)*$W178)","v":""},{"$f":"IF(AP178=\"\",\"\",(AP178/#REF!)*$W178)","v":""},{"$f":"IF(AQ178=\"\",\"\",(AQ178/#REF!)*$W178)","v":""},{"$f":"IF(AR178=\"\",\"\",(AR178/#REF!)*$W178)","v":""},{"$f":"IF(AS178=\"\",\"\",(AS178/#REF!)*$W178)","v":""},{"$f":"IF(AT178=\"\",\"\",(AT178/#REF!)*$W178)","v":""},{"$f":"IF(AU178=\"\",\"\",(AU178/#REF!)*$W178)","v":""},{"$f":"IF(AV178=\"\",\"\",(AV178/#REF!)*$W178)","v":""},{"$f":"IF(AW178=\"\",\"\",(AW178/#REF!)*$W178)","v":""},{"$f":"IF(AX178=\"\",\"\",(AX178/#REF!)*$W178)","v":""},{"$f":"IF(AY178=\"\",\"\",(AY178/#REF!)*$W178)","v":""},""]
[null,"PSSM02",null,null,"Pump Station","PSSM02","Rainlover St SPS",null,null,null,null,0,375971.94189999998,null,1,375971.94189999998,null,null,{"$f":"IF(Q179=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q179,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q179,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},375971.94189999998,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD179=\"\",\"\",(AD179/#REF!)*$W179)","v":""},"","",375971.94189999998,"","",{"$f":"IF(AJ179=\"\",\"\",(AJ179/#REF!)*$W179)","v":""},{"$f":"IF(AK179=\"\",\"\",(AK179/#REF!)*$W179)","v":""},{"$f":"IF(AL179=\"\",\"\",(AL179/#REF!)*$W179)","v":""},{"$f":"IF(AM179=\"\",\"\",(AM179/#REF!)*$W179)","v":""},{"$f":"IF(AN179=\"\",\"\",(AN179/#REF!)*$W179)","v":""},{"$f":"IF(AO179=\"\",\"\",(AO179/#REF!)*$W179)","v":""},{"$f":"IF(AP179=\"\",\"\",(AP179/#REF!)*$W179)","v":""},{"$f":"IF(AQ179=\"\",\"\",(AQ179/#REF!)*$W179)","v":""},{"$f":"IF(AR179=\"\",\"\",(AR179/#REF!)*$W179)","v":""},{"$f":"IF(AS179=\"\",\"\",(AS179/#REF!)*$W179)","v":""},{"$f":"IF(AT179=\"\",\"\",(AT179/#REF!)*$W179)","v":""},{"$f":"IF(AU179=\"\",\"\",(AU179/#REF!)*$W179)","v":""},{"$f":"IF(AV179=\"\",\"\",(AV179/#REF!)*$W179)","v":""},{"$f":"IF(AW179=\"\",\"\",(AW179/#REF!)*$W179)","v":""},{"$f":"IF(AX179=\"\",\"\",(AX179/#REF!)*$W179)","v":""},{"$f":"IF(AY179=\"\",\"\",(AY179/#REF!)*$W179)","v":""},""]
[null,"PSSM03",null,null,"Pump Station","PSSM03","Farrellys Rd No 1 SPS",null,null,null,null,0,267794.30600000004,null,1,267794.30600000004,null,null,{"$f":"IF(Q180=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q180,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q180,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},267794.30600000004,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD180=\"\",\"\",(AD180/#REF!)*$W180)","v":""},"","",267794.30600000004,"","",{"$f":"IF(AJ180=\"\",\"\",(AJ180/#REF!)*$W180)","v":""},{"$f":"IF(AK180=\"\",\"\",(AK180/#REF!)*$W180)","v":""},{"$f":"IF(AL180=\"\",\"\",(AL180/#REF!)*$W180)","v":""},{"$f":"IF(AM180=\"\",\"\",(AM180/#REF!)*$W180)","v":""},{"$f":"IF(AN180=\"\",\"\",(AN180/#REF!)*$W180)","v":""},{"$f":"IF(AO180=\"\",\"\",(AO180/#REF!)*$W180)","v":""},{"$f":"IF(AP180=\"\",\"\",(AP180/#REF!)*$W180)","v":""},{"$f":"IF(AQ180=\"\",\"\",(AQ180/#REF!)*$W180)","v":""},{"$f":"IF(AR180=\"\",\"\",(AR180/#REF!)*$W180)","v":""},{"$f":"IF(AS180=\"\",\"\",(AS180/#REF!)*$W180)","v":""},{"$f":"IF(AT180=\"\",\"\",(AT180/#REF!)*$W180)","v":""},{"$f":"IF(AU180=\"\",\"\",(AU180/#REF!)*$W180)","v":""},{"$f":"IF(AV180=\"\",\"\",(AV180/#REF!)*$W180)","v":""},{"$f":"IF(AW180=\"\",\"\",(AW180/#REF!)*$W180)","v":""},{"$f":"IF(AX180=\"\",\"\",(AX180/#REF!)*$W180)","v":""},{"$f":"IF(AY180=\"\",\"\",(AY180/#REF!)*$W180)","v":""},""]
[null,"PSSM04",null,null,"Pump Station","PSSM04","Peace St SPS",null,null,null,null,0,247754.55929999999,null,1,247754.55929999999,null,null,{"$f":"IF(Q181=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q181,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q181,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},247754.55929999999,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD181=\"\",\"\",(AD181/#REF!)*$W181)","v":""},"","",247754.55929999999,"","",{"$f":"IF(AJ181=\"\",\"\",(AJ181/#REF!)*$W181)","v":""},{"$f":"IF(AK181=\"\",\"\",(AK181/#REF!)*$W181)","v":""},{"$f":"IF(AL181=\"\",\"\",(AL181/#REF!)*$W181)","v":""},{"$f":"IF(AM181=\"\",\"\",(AM181/#REF!)*$W181)","v":""},{"$f":"IF(AN181=\"\",\"\",(AN181/#REF!)*$W181)","v":""},{"$f":"IF(AO181=\"\",\"\",(AO181/#REF!)*$W181)","v":""},{"$f":"IF(AP181=\"\",\"\",(AP181/#REF!)*$W181)","v":""},{"$f":"IF(AQ181=\"\",\"\",(AQ181/#REF!)*$W181)","v":""},{"$f":"IF(AR181=\"\",\"\",(AR181/#REF!)*$W181)","v":""},{"$f":"IF(AS181=\"\",\"\",(AS181/#REF!)*$W181)","v":""},{"$f":"IF(AT181=\"\",\"\",(AT181/#REF!)*$W181)","v":""},{"$f":"IF(AU181=\"\",\"\",(AU181/#REF!)*$W181)","v":""},{"$f":"IF(AV181=\"\",\"\",(AV181/#REF!)*$W181)","v":""},{"$f":"IF(AW181=\"\",\"\",(AW181/#REF!)*$W181)","v":""},{"$f":"IF(AX181=\"\",\"\",(AX181/#REF!)*$W181)","v":""},{"$f":"IF(AY181=\"\",\"\",(AY181/#REF!)*$W181)","v":""},""]
[null,"PSSM07A",null,null,"Pump Station","PSSM07A","Michelmore St SPS",null,null,null,null,0,271194.8725,null,1,271194.8725,null,null,{"$f":"IF(Q182=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q182,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q182,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},271194.8725,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD182=\"\",\"\",(AD182/#REF!)*$W182)","v":""},"","",271194.8725,"","",{"$f":"IF(AJ182=\"\",\"\",(AJ182/#REF!)*$W182)","v":""},{"$f":"IF(AK182=\"\",\"\",(AK182/#REF!)*$W182)","v":""},{"$f":"IF(AL182=\"\",\"\",(AL182/#REF!)*$W182)","v":""},{"$f":"IF(AM182=\"\",\"\",(AM182/#REF!)*$W182)","v":""},{"$f":"IF(AN182=\"\",\"\",(AN182/#REF!)*$W182)","v":""},{"$f":"IF(AO182=\"\",\"\",(AO182/#REF!)*$W182)","v":""},{"$f":"IF(AP182=\"\",\"\",(AP182/#REF!)*$W182)","v":""},{"$f":"IF(AQ182=\"\",\"\",(AQ182/#REF!)*$W182)","v":""},{"$f":"IF(AR182=\"\",\"\",(AR182/#REF!)*$W182)","v":""},{"$f":"IF(AS182=\"\",\"\",(AS182/#REF!)*$W182)","v":""},{"$f":"IF(AT182=\"\",\"\",(AT182/#REF!)*$W182)","v":""},{"$f":"IF(AU182=\"\",\"\",(AU182/#REF!)*$W182)","v":""},{"$f":"IF(AV182=\"\",\"\",(AV182/#REF!)*$W182)","v":""},{"$f":"IF(AW182=\"\",\"\",(AW182/#REF!)*$W182)","v":""},{"$f":"IF(AX182=\"\",\"\",(AX182/#REF!)*$W182)","v":""},{"$f":"IF(AY182=\"\",\"\",(AY182/#REF!)*$W182)","v":""},""]
[null,"PSSM17",null,null,"Pump Station","PSSM17","Broadsound Rd SPS",null,null,null,null,0,313965.56819999998,null,1,313965.56819999998,null,null,{"$f":"IF(Q183=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q183,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q183,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},313965.56819999998,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD183=\"\",\"\",(AD183/#REF!)*$W183)","v":""},"","",313965.56819999998,"","",{"$f":"IF(AJ183=\"\",\"\",(AJ183/#REF!)*$W183)","v":""},{"$f":"IF(AK183=\"\",\"\",(AK183/#REF!)*$W183)","v":""},{"$f":"IF(AL183=\"\",\"\",(AL183/#REF!)*$W183)","v":""},{"$f":"IF(AM183=\"\",\"\",(AM183/#REF!)*$W183)","v":""},{"$f":"IF(AN183=\"\",\"\",(AN183/#REF!)*$W183)","v":""},{"$f":"IF(AO183=\"\",\"\",(AO183/#REF!)*$W183)","v":""},{"$f":"IF(AP183=\"\",\"\",(AP183/#REF!)*$W183)","v":""},{"$f":"IF(AQ183=\"\",\"\",(AQ183/#REF!)*$W183)","v":""},{"$f":"IF(AR183=\"\",\"\",(AR183/#REF!)*$W183)","v":""},{"$f":"IF(AS183=\"\",\"\",(AS183/#REF!)*$W183)","v":""},{"$f":"IF(AT183=\"\",\"\",(AT183/#REF!)*$W183)","v":""},{"$f":"IF(AU183=\"\",\"\",(AU183/#REF!)*$W183)","v":""},{"$f":"IF(AV183=\"\",\"\",(AV183/#REF!)*$W183)","v":""},{"$f":"IF(AW183=\"\",\"\",(AW183/#REF!)*$W183)","v":""},{"$f":"IF(AX183=\"\",\"\",(AX183/#REF!)*$W183)","v":""},{"$f":"IF(AY183=\"\",\"\",(AY183/#REF!)*$W183)","v":""},""]
[null,"PSSM18",null,null,"Pump Station","PSSM18","Transport Ave SPS",null,null,null,null,0,303295.53409999999,null,1,303295.53409999999,null,null,{"$f":"IF(Q184=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q184,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q184,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},303295.53409999999,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD184=\"\",\"\",(AD184/#REF!)*$W184)","v":""},"","",303295.53409999999,"","",{"$f":"IF(AJ184=\"\",\"\",(AJ184/#REF!)*$W184)","v":""},{"$f":"IF(AK184=\"\",\"\",(AK184/#REF!)*$W184)","v":""},{"$f":"IF(AL184=\"\",\"\",(AL184/#REF!)*$W184)","v":""},{"$f":"IF(AM184=\"\",\"\",(AM184/#REF!)*$W184)","v":""},{"$f":"IF(AN184=\"\",\"\",(AN184/#REF!)*$W184)","v":""},{"$f":"IF(AO184=\"\",\"\",(AO184/#REF!)*$W184)","v":""},{"$f":"IF(AP184=\"\",\"\",(AP184/#REF!)*$W184)","v":""},{"$f":"IF(AQ184=\"\",\"\",(AQ184/#REF!)*$W184)","v":""},{"$f":"IF(AR184=\"\",\"\",(AR184/#REF!)*$W184)","v":""},{"$f":"IF(AS184=\"\",\"\",(AS184/#REF!)*$W184)","v":""},{"$f":"IF(AT184=\"\",\"\",(AT184/#REF!)*$W184)","v":""},{"$f":"IF(AU184=\"\",\"\",(AU184/#REF!)*$W184)","v":""},{"$f":"IF(AV184=\"\",\"\",(AV184/#REF!)*$W184)","v":""},{"$f":"IF(AW184=\"\",\"\",(AW184/#REF!)*$W184)","v":""},{"$f":"IF(AX184=\"\",\"\",(AX184/#REF!)*$W184)","v":""},{"$f":"IF(AY184=\"\",\"\",(AY184/#REF!)*$W184)","v":""},""]
[null,"PSSM19",null,null,"Pump Station","PSSM19","Pelorus Crt SPS",null,null,null,null,0,265254.7156,null,1,265254.7156,null,null,{"$f":"IF(Q185=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q185,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q185,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},265254.7156,null,null,"y",null,"",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD185=\"\",\"\",(AD185/#REF!)*$W185)","v":""},"","",265254.7156,"","",{"$f":"IF(AJ185=\"\",\"\",(AJ185/#REF!)*$W185)","v":""},{"$f":"IF(AK185=\"\",\"\",(AK185/#REF!)*$W185)","v":""},{"$f":"IF(AL185=\"\",\"\",(AL185/#REF!)*$W185)","v":""},{"$f":"IF(AM185=\"\",\"\",(AM185/#REF!)*$W185)","v":""},{"$f":"IF(AN185=\"\",\"\",(AN185/#REF!)*$W185)","v":""},{"$f":"IF(AO185=\"\",\"\",(AO185/#REF!)*$W185)","v":""},{"$f":"IF(AP185=\"\",\"\",(AP185/#REF!)*$W185)","v":""},{"$f":"IF(AQ185=\"\",\"\",(AQ185/#REF!)*$W185)","v":""},{"$f":"IF(AR185=\"\",\"\",(AR185/#REF!)*$W185)","v":""},{"$f":"IF(AS185=\"\",\"\",(AS185/#REF!)*$W185)","v":""},{"$f":"IF(AT185=\"\",\"\",(AT185/#REF!)*$W185)","v":""},{"$f":"IF(AU185=\"\",\"\",(AU185/#REF!)*$W185)","v":""},{"$f":"IF(AV185=\"\",\"\",(AV185/#REF!)*$W185)","v":""},{"$f":"IF(AW185=\"\",\"\",(AW185/#REF!)*$W185)","v":""},{"$f":"IF(AX185=\"\",\"\",(AX185/#REF!)*$W185)","v":""},{"$f":"IF(AY185=\"\",\"\",(AY185/#REF!)*$W185)","v":""},""]
[null,"PSSM21",null,null,"Pump Station","PSSM21","Crichtons Rd SPS",null,null,null,null,0,447221.81780000002,null,1,447221.81780000002,null,null,{"$f":"IF(Q186=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q186,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q186,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},447221.81780000002,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD186=\"\",\"\",(AD186/#REF!)*$W186)","v":""},"","",447221.81780000002,"","",{"$f":"IF(AJ186=\"\",\"\",(AJ186/#REF!)*$W186)","v":""},{"$f":"IF(AK186=\"\",\"\",(AK186/#REF!)*$W186)","v":""},{"$f":"IF(AL186=\"\",\"\",(AL186/#REF!)*$W186)","v":""},{"$f":"IF(AM186=\"\",\"\",(AM186/#REF!)*$W186)","v":""},{"$f":"IF(AN186=\"\",\"\",(AN186/#REF!)*$W186)","v":""},{"$f":"IF(AO186=\"\",\"\",(AO186/#REF!)*$W186)","v":""},{"$f":"IF(AP186=\"\",\"\",(AP186/#REF!)*$W186)","v":""},{"$f":"IF(AQ186=\"\",\"\",(AQ186/#REF!)*$W186)","v":""},{"$f":"IF(AR186=\"\",\"\",(AR186/#REF!)*$W186)","v":""},{"$f":"IF(AS186=\"\",\"\",(AS186/#REF!)*$W186)","v":""},{"$f":"IF(AT186=\"\",\"\",(AT186/#REF!)*$W186)","v":""},{"$f":"IF(AU186=\"\",\"\",(AU186/#REF!)*$W186)","v":""},{"$f":"IF(AV186=\"\",\"\",(AV186/#REF!)*$W186)","v":""},{"$f":"IF(AW186=\"\",\"\",(AW186/#REF!)*$W186)","v":""},{"$f":"IF(AX186=\"\",\"\",(AX186/#REF!)*$W186)","v":""},{"$f":"IF(AY186=\"\",\"\",(AY186/#REF!)*$W186)","v":""},""]
[null,"PSSM22",null,null,"Pump Station","PSSM22","Connors Rd SPS",null,null,null,null,0,669610.571,null,1,669610.571,null,null,{"$f":"IF(Q187=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q187,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q187,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},669610.571,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD187=\"\",\"\",(AD187/#REF!)*$W187)","v":""},"","",669610.571,"","",{"$f":"IF(AJ187=\"\",\"\",(AJ187/#REF!)*$W187)","v":""},{"$f":"IF(AK187=\"\",\"\",(AK187/#REF!)*$W187)","v":""},{"$f":"IF(AL187=\"\",\"\",(AL187/#REF!)*$W187)","v":""},{"$f":"IF(AM187=\"\",\"\",(AM187/#REF!)*$W187)","v":""},{"$f":"IF(AN187=\"\",\"\",(AN187/#REF!)*$W187)","v":""},{"$f":"IF(AO187=\"\",\"\",(AO187/#REF!)*$W187)","v":""},{"$f":"IF(AP187=\"\",\"\",(AP187/#REF!)*$W187)","v":""},{"$f":"IF(AQ187=\"\",\"\",(AQ187/#REF!)*$W187)","v":""},{"$f":"IF(AR187=\"\",\"\",(AR187/#REF!)*$W187)","v":""},{"$f":"IF(AS187=\"\",\"\",(AS187/#REF!)*$W187)","v":""},{"$f":"IF(AT187=\"\",\"\",(AT187/#REF!)*$W187)","v":""},{"$f":"IF(AU187=\"\",\"\",(AU187/#REF!)*$W187)","v":""},{"$f":"IF(AV187=\"\",\"\",(AV187/#REF!)*$W187)","v":""},{"$f":"IF(AW187=\"\",\"\",(AW187/#REF!)*$W187)","v":""},{"$f":"IF(AX187=\"\",\"\",(AX187/#REF!)*$W187)","v":""},{"$f":"IF(AY187=\"\",\"\",(AY187/#REF!)*$W187)","v":""},""]
[null,"PSSM23",null,null,"Pump Station","PSSM23","Dozer Dr SPS",null,null,null,null,0,245487.58969999998,null,1,245487.58969999998,null,null,{"$f":"IF(Q188=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q188,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q188,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},245487.58969999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD188=\"\",\"\",(AD188/#REF!)*$W188)","v":""},"","",245487.58969999998,"","",{"$f":"IF(AJ188=\"\",\"\",(AJ188/#REF!)*$W188)","v":""},{"$f":"IF(AK188=\"\",\"\",(AK188/#REF!)*$W188)","v":""},{"$f":"IF(AL188=\"\",\"\",(AL188/#REF!)*$W188)","v":""},{"$f":"IF(AM188=\"\",\"\",(AM188/#REF!)*$W188)","v":""},{"$f":"IF(AN188=\"\",\"\",(AN188/#REF!)*$W188)","v":""},{"$f":"IF(AO188=\"\",\"\",(AO188/#REF!)*$W188)","v":""},{"$f":"IF(AP188=\"\",\"\",(AP188/#REF!)*$W188)","v":""},{"$f":"IF(AQ188=\"\",\"\",(AQ188/#REF!)*$W188)","v":""},{"$f":"IF(AR188=\"\",\"\",(AR188/#REF!)*$W188)","v":""},{"$f":"IF(AS188=\"\",\"\",(AS188/#REF!)*$W188)","v":""},{"$f":"IF(AT188=\"\",\"\",(AT188/#REF!)*$W188)","v":""},{"$f":"IF(AU188=\"\",\"\",(AU188/#REF!)*$W188)","v":""},{"$f":"IF(AV188=\"\",\"\",(AV188/#REF!)*$W188)","v":""},{"$f":"IF(AW188=\"\",\"\",(AW188/#REF!)*$W188)","v":""},{"$f":"IF(AX188=\"\",\"\",(AX188/#REF!)*$W188)","v":""},{"$f":"IF(AY188=\"\",\"\",(AY188/#REF!)*$W188)","v":""},""]
[null,"PSSM24",null,null,"Pump Station","PSSM24","Maggiolo Dr SPS",null,null,null,null,0,305939.23240000004,null,1,305939.23240000004,null,null,{"$f":"IF(Q189=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q189,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q189,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},305939.23240000004,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD189=\"\",\"\",(AD189/#REF!)*$W189)","v":""},"","",305939.23240000004,"","",{"$f":"IF(AJ189=\"\",\"\",(AJ189/#REF!)*$W189)","v":""},{"$f":"IF(AK189=\"\",\"\",(AK189/#REF!)*$W189)","v":""},{"$f":"IF(AL189=\"\",\"\",(AL189/#REF!)*$W189)","v":""},{"$f":"IF(AM189=\"\",\"\",(AM189/#REF!)*$W189)","v":""},{"$f":"IF(AN189=\"\",\"\",(AN189/#REF!)*$W189)","v":""},{"$f":"IF(AO189=\"\",\"\",(AO189/#REF!)*$W189)","v":""},{"$f":"IF(AP189=\"\",\"\",(AP189/#REF!)*$W189)","v":""},{"$f":"IF(AQ189=\"\",\"\",(AQ189/#REF!)*$W189)","v":""},{"$f":"IF(AR189=\"\",\"\",(AR189/#REF!)*$W189)","v":""},{"$f":"IF(AS189=\"\",\"\",(AS189/#REF!)*$W189)","v":""},{"$f":"IF(AT189=\"\",\"\",(AT189/#REF!)*$W189)","v":""},{"$f":"IF(AU189=\"\",\"\",(AU189/#REF!)*$W189)","v":""},{"$f":"IF(AV189=\"\",\"\",(AV189/#REF!)*$W189)","v":""},{"$f":"IF(AW189=\"\",\"\",(AW189/#REF!)*$W189)","v":""},{"$f":"IF(AX189=\"\",\"\",(AX189/#REF!)*$W189)","v":""},{"$f":"IF(AY189=\"\",\"\",(AY189/#REF!)*$W189)","v":""},""]
[null,"PSSM25",null,null,"Pump Station","PSSM25","Schmidtkes Rd SPS",null,null,null,null,0,426480.72210000001,null,1,426480.72210000001,null,null,{"$f":"IF(Q190=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q190,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q190,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},426480.72210000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD190=\"\",\"\",(AD190/#REF!)*$W190)","v":""},"","",426480.72210000001,"","",{"$f":"IF(AJ190=\"\",\"\",(AJ190/#REF!)*$W190)","v":""},{"$f":"IF(AK190=\"\",\"\",(AK190/#REF!)*$W190)","v":""},{"$f":"IF(AL190=\"\",\"\",(AL190/#REF!)*$W190)","v":""},{"$f":"IF(AM190=\"\",\"\",(AM190/#REF!)*$W190)","v":""},{"$f":"IF(AN190=\"\",\"\",(AN190/#REF!)*$W190)","v":""},{"$f":"IF(AO190=\"\",\"\",(AO190/#REF!)*$W190)","v":""},{"$f":"IF(AP190=\"\",\"\",(AP190/#REF!)*$W190)","v":""},{"$f":"IF(AQ190=\"\",\"\",(AQ190/#REF!)*$W190)","v":""},{"$f":"IF(AR190=\"\",\"\",(AR190/#REF!)*$W190)","v":""},{"$f":"IF(AS190=\"\",\"\",(AS190/#REF!)*$W190)","v":""},{"$f":"IF(AT190=\"\",\"\",(AT190/#REF!)*$W190)","v":""},{"$f":"IF(AU190=\"\",\"\",(AU190/#REF!)*$W190)","v":""},{"$f":"IF(AV190=\"\",\"\",(AV190/#REF!)*$W190)","v":""},{"$f":"IF(AW190=\"\",\"\",(AW190/#REF!)*$W190)","v":""},{"$f":"IF(AX190=\"\",\"\",(AX190/#REF!)*$W190)","v":""},{"$f":"IF(AY190=\"\",\"\",(AY190/#REF!)*$W190)","v":""},""]
[null,"PSSM26",null,null,"Pump Station","PSSM26","Farrellys Rd No 2 SPS",null,null,null,null,0,304058.86139999999,null,1,304058.86139999999,null,null,{"$f":"IF(Q191=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q191,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q191,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},304058.86139999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD191=\"\",\"\",(AD191/#REF!)*$W191)","v":""},"","",304058.86139999999,"","",{"$f":"IF(AJ191=\"\",\"\",(AJ191/#REF!)*$W191)","v":""},{"$f":"IF(AK191=\"\",\"\",(AK191/#REF!)*$W191)","v":""},{"$f":"IF(AL191=\"\",\"\",(AL191/#REF!)*$W191)","v":""},{"$f":"IF(AM191=\"\",\"\",(AM191/#REF!)*$W191)","v":""},{"$f":"IF(AN191=\"\",\"\",(AN191/#REF!)*$W191)","v":""},{"$f":"IF(AO191=\"\",\"\",(AO191/#REF!)*$W191)","v":""},{"$f":"IF(AP191=\"\",\"\",(AP191/#REF!)*$W191)","v":""},{"$f":"IF(AQ191=\"\",\"\",(AQ191/#REF!)*$W191)","v":""},{"$f":"IF(AR191=\"\",\"\",(AR191/#REF!)*$W191)","v":""},{"$f":"IF(AS191=\"\",\"\",(AS191/#REF!)*$W191)","v":""},{"$f":"IF(AT191=\"\",\"\",(AT191/#REF!)*$W191)","v":""},{"$f":"IF(AU191=\"\",\"\",(AU191/#REF!)*$W191)","v":""},{"$f":"IF(AV191=\"\",\"\",(AV191/#REF!)*$W191)","v":""},{"$f":"IF(AW191=\"\",\"\",(AW191/#REF!)*$W191)","v":""},{"$f":"IF(AX191=\"\",\"\",(AX191/#REF!)*$W191)","v":""},{"$f":"IF(AY191=\"\",\"\",(AY191/#REF!)*$W191)","v":""},""]
[null,"PSSM27",null,null,"Pump Station","PSSM27","Diesel Dr SPS",null,null,null,null,0,267568.90289999999,null,1,267568.90289999999,null,null,{"$f":"IF(Q192=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q192,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q192,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},267568.90289999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD192=\"\",\"\",(AD192/#REF!)*$W192)","v":""},"","",267568.90289999999,"","",{"$f":"IF(AJ192=\"\",\"\",(AJ192/#REF!)*$W192)","v":""},{"$f":"IF(AK192=\"\",\"\",(AK192/#REF!)*$W192)","v":""},{"$f":"IF(AL192=\"\",\"\",(AL192/#REF!)*$W192)","v":""},{"$f":"IF(AM192=\"\",\"\",(AM192/#REF!)*$W192)","v":""},{"$f":"IF(AN192=\"\",\"\",(AN192/#REF!)*$W192)","v":""},{"$f":"IF(AO192=\"\",\"\",(AO192/#REF!)*$W192)","v":""},{"$f":"IF(AP192=\"\",\"\",(AP192/#REF!)*$W192)","v":""},{"$f":"IF(AQ192=\"\",\"\",(AQ192/#REF!)*$W192)","v":""},{"$f":"IF(AR192=\"\",\"\",(AR192/#REF!)*$W192)","v":""},{"$f":"IF(AS192=\"\",\"\",(AS192/#REF!)*$W192)","v":""},{"$f":"IF(AT192=\"\",\"\",(AT192/#REF!)*$W192)","v":""},{"$f":"IF(AU192=\"\",\"\",(AU192/#REF!)*$W192)","v":""},{"$f":"IF(AV192=\"\",\"\",(AV192/#REF!)*$W192)","v":""},{"$f":"IF(AW192=\"\",\"\",(AW192/#REF!)*$W192)","v":""},{"$f":"IF(AX192=\"\",\"\",(AX192/#REF!)*$W192)","v":""},{"$f":"IF(AY192=\"\",\"\",(AY192/#REF!)*$W192)","v":""},""]
[null,"PSWA01",null,null,"Pump Station","PSWA01","Bold St SPS",null,null,null,null,0,477936.73320000002,null,1,477936.73320000002,null,null,{"$f":"IF(Q193=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q193,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q193,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},477936.73320000002,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD193=\"\",\"\",(AD193/#REF!)*$W193)","v":""},"","",477936.73320000002,"","",{"$f":"IF(AJ193=\"\",\"\",(AJ193/#REF!)*$W193)","v":""},{"$f":"IF(AK193=\"\",\"\",(AK193/#REF!)*$W193)","v":""},{"$f":"IF(AL193=\"\",\"\",(AL193/#REF!)*$W193)","v":""},{"$f":"IF(AM193=\"\",\"\",(AM193/#REF!)*$W193)","v":""},{"$f":"IF(AN193=\"\",\"\",(AN193/#REF!)*$W193)","v":""},{"$f":"IF(AO193=\"\",\"\",(AO193/#REF!)*$W193)","v":""},{"$f":"IF(AP193=\"\",\"\",(AP193/#REF!)*$W193)","v":""},{"$f":"IF(AQ193=\"\",\"\",(AQ193/#REF!)*$W193)","v":""},{"$f":"IF(AR193=\"\",\"\",(AR193/#REF!)*$W193)","v":""},{"$f":"IF(AS193=\"\",\"\",(AS193/#REF!)*$W193)","v":""},{"$f":"IF(AT193=\"\",\"\",(AT193/#REF!)*$W193)","v":""},{"$f":"IF(AU193=\"\",\"\",(AU193/#REF!)*$W193)","v":""},{"$f":"IF(AV193=\"\",\"\",(AV193/#REF!)*$W193)","v":""},{"$f":"IF(AW193=\"\",\"\",(AW193/#REF!)*$W193)","v":""},{"$f":"IF(AX193=\"\",\"\",(AX193/#REF!)*$W193)","v":""},{"$f":"IF(AY193=\"\",\"\",(AY193/#REF!)*$W193)","v":""},""]
[null,"PSWA03",null,null,"Pump Station","PSWA03","Kennedy St SPS",null,null,null,null,0,222384.02679999999,null,1,222384.02679999999,null,null,{"$f":"IF(Q194=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q194,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q194,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},222384.02679999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD194=\"\",\"\",(AD194/#REF!)*$W194)","v":""},"","",222384.02679999999,"","",{"$f":"IF(AJ194=\"\",\"\",(AJ194/#REF!)*$W194)","v":""},{"$f":"IF(AK194=\"\",\"\",(AK194/#REF!)*$W194)","v":""},{"$f":"IF(AL194=\"\",\"\",(AL194/#REF!)*$W194)","v":""},{"$f":"IF(AM194=\"\",\"\",(AM194/#REF!)*$W194)","v":""},{"$f":"IF(AN194=\"\",\"\",(AN194/#REF!)*$W194)","v":""},{"$f":"IF(AO194=\"\",\"\",(AO194/#REF!)*$W194)","v":""},{"$f":"IF(AP194=\"\",\"\",(AP194/#REF!)*$W194)","v":""},{"$f":"IF(AQ194=\"\",\"\",(AQ194/#REF!)*$W194)","v":""},{"$f":"IF(AR194=\"\",\"\",(AR194/#REF!)*$W194)","v":""},{"$f":"IF(AS194=\"\",\"\",(AS194/#REF!)*$W194)","v":""},{"$f":"IF(AT194=\"\",\"\",(AT194/#REF!)*$W194)","v":""},{"$f":"IF(AU194=\"\",\"\",(AU194/#REF!)*$W194)","v":""},{"$f":"IF(AV194=\"\",\"\",(AV194/#REF!)*$W194)","v":""},{"$f":"IF(AW194=\"\",\"\",(AW194/#REF!)*$W194)","v":""},{"$f":"IF(AX194=\"\",\"\",(AX194/#REF!)*$W194)","v":""},{"$f":"IF(AY194=\"\",\"\",(AY194/#REF!)*$W194)","v":""},""]
[null,"PSWA04",null,null,"Pump Station","PSWA04","Pugsley St No 2 SPS",null,null,null,null,0,192012.1281,null,1,192012.1281,null,null,{"$f":"IF(Q195=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q195,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q195,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},192012.1281,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD195=\"\",\"\",(AD195/#REF!)*$W195)","v":""},"","",192012.1281,"","",{"$f":"IF(AJ195=\"\",\"\",(AJ195/#REF!)*$W195)","v":""},{"$f":"IF(AK195=\"\",\"\",(AK195/#REF!)*$W195)","v":""},{"$f":"IF(AL195=\"\",\"\",(AL195/#REF!)*$W195)","v":""},{"$f":"IF(AM195=\"\",\"\",(AM195/#REF!)*$W195)","v":""},{"$f":"IF(AN195=\"\",\"\",(AN195/#REF!)*$W195)","v":""},{"$f":"IF(AO195=\"\",\"\",(AO195/#REF!)*$W195)","v":""},{"$f":"IF(AP195=\"\",\"\",(AP195/#REF!)*$W195)","v":""},{"$f":"IF(AQ195=\"\",\"\",(AQ195/#REF!)*$W195)","v":""},{"$f":"IF(AR195=\"\",\"\",(AR195/#REF!)*$W195)","v":""},{"$f":"IF(AS195=\"\",\"\",(AS195/#REF!)*$W195)","v":""},{"$f":"IF(AT195=\"\",\"\",(AT195/#REF!)*$W195)","v":""},{"$f":"IF(AU195=\"\",\"\",(AU195/#REF!)*$W195)","v":""},{"$f":"IF(AV195=\"\",\"\",(AV195/#REF!)*$W195)","v":""},{"$f":"IF(AW195=\"\",\"\",(AW195/#REF!)*$W195)","v":""},{"$f":"IF(AX195=\"\",\"\",(AX195/#REF!)*$W195)","v":""},{"$f":"IF(AY195=\"\",\"\",(AY195/#REF!)*$W195)","v":""},""]
[null,"PSWA05",null,null,"Pump Station","PSWA05","Pugsley St No 3 SPS",null,null,null,null,0,208244.71029999998,null,1,208244.71029999998,null,null,{"$f":"IF(Q196=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q196,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q196,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},208244.71029999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD196=\"\",\"\",(AD196/#REF!)*$W196)","v":""},"","",208244.71029999998,"","",{"$f":"IF(AJ196=\"\",\"\",(AJ196/#REF!)*$W196)","v":""},{"$f":"IF(AK196=\"\",\"\",(AK196/#REF!)*$W196)","v":""},{"$f":"IF(AL196=\"\",\"\",(AL196/#REF!)*$W196)","v":""},{"$f":"IF(AM196=\"\",\"\",(AM196/#REF!)*$W196)","v":""},{"$f":"IF(AN196=\"\",\"\",(AN196/#REF!)*$W196)","v":""},{"$f":"IF(AO196=\"\",\"\",(AO196/#REF!)*$W196)","v":""},{"$f":"IF(AP196=\"\",\"\",(AP196/#REF!)*$W196)","v":""},{"$f":"IF(AQ196=\"\",\"\",(AQ196/#REF!)*$W196)","v":""},{"$f":"IF(AR196=\"\",\"\",(AR196/#REF!)*$W196)","v":""},{"$f":"IF(AS196=\"\",\"\",(AS196/#REF!)*$W196)","v":""},{"$f":"IF(AT196=\"\",\"\",(AT196/#REF!)*$W196)","v":""},{"$f":"IF(AU196=\"\",\"\",(AU196/#REF!)*$W196)","v":""},{"$f":"IF(AV196=\"\",\"\",(AV196/#REF!)*$W196)","v":""},{"$f":"IF(AW196=\"\",\"\",(AW196/#REF!)*$W196)","v":""},{"$f":"IF(AX196=\"\",\"\",(AX196/#REF!)*$W196)","v":""},{"$f":"IF(AY196=\"\",\"\",(AY196/#REF!)*$W196)","v":""},""]
[null,"PSWA06",null,null,"Pump Station","PSWA06","Fadden St SPS",null,null,null,null,0,221185.79840000003,null,1,221185.79840000003,null,null,{"$f":"IF(Q197=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q197,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q197,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},221185.79840000003,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD197=\"\",\"\",(AD197/#REF!)*$W197)","v":""},"","",221185.79840000003,"","",{"$f":"IF(AJ197=\"\",\"\",(AJ197/#REF!)*$W197)","v":""},{"$f":"IF(AK197=\"\",\"\",(AK197/#REF!)*$W197)","v":""},{"$f":"IF(AL197=\"\",\"\",(AL197/#REF!)*$W197)","v":""},{"$f":"IF(AM197=\"\",\"\",(AM197/#REF!)*$W197)","v":""},{"$f":"IF(AN197=\"\",\"\",(AN197/#REF!)*$W197)","v":""},{"$f":"IF(AO197=\"\",\"\",(AO197/#REF!)*$W197)","v":""},{"$f":"IF(AP197=\"\",\"\",(AP197/#REF!)*$W197)","v":""},{"$f":"IF(AQ197=\"\",\"\",(AQ197/#REF!)*$W197)","v":""},{"$f":"IF(AR197=\"\",\"\",(AR197/#REF!)*$W197)","v":""},{"$f":"IF(AS197=\"\",\"\",(AS197/#REF!)*$W197)","v":""},{"$f":"IF(AT197=\"\",\"\",(AT197/#REF!)*$W197)","v":""},{"$f":"IF(AU197=\"\",\"\",(AU197/#REF!)*$W197)","v":""},{"$f":"IF(AV197=\"\",\"\",(AV197/#REF!)*$W197)","v":""},{"$f":"IF(AW197=\"\",\"\",(AW197/#REF!)*$W197)","v":""},{"$f":"IF(AX197=\"\",\"\",(AX197/#REF!)*$W197)","v":""},{"$f":"IF(AY197=\"\",\"\",(AY197/#REF!)*$W197)","v":""},""]
[null,"PSWA07",null,null,"Pump Station","PSWA07","Pugsley St No 1 SPS",null,null,null,null,0,390221.31679999997,null,1,390221.31679999997,null,null,{"$f":"IF(Q198=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q198,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q198,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},390221.31679999997,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD198=\"\",\"\",(AD198/#REF!)*$W198)","v":""},"","",390221.31679999997,"","",{"$f":"IF(AJ198=\"\",\"\",(AJ198/#REF!)*$W198)","v":""},{"$f":"IF(AK198=\"\",\"\",(AK198/#REF!)*$W198)","v":""},{"$f":"IF(AL198=\"\",\"\",(AL198/#REF!)*$W198)","v":""},{"$f":"IF(AM198=\"\",\"\",(AM198/#REF!)*$W198)","v":""},{"$f":"IF(AN198=\"\",\"\",(AN198/#REF!)*$W198)","v":""},{"$f":"IF(AO198=\"\",\"\",(AO198/#REF!)*$W198)","v":""},{"$f":"IF(AP198=\"\",\"\",(AP198/#REF!)*$W198)","v":""},{"$f":"IF(AQ198=\"\",\"\",(AQ198/#REF!)*$W198)","v":""},{"$f":"IF(AR198=\"\",\"\",(AR198/#REF!)*$W198)","v":""},{"$f":"IF(AS198=\"\",\"\",(AS198/#REF!)*$W198)","v":""},{"$f":"IF(AT198=\"\",\"\",(AT198/#REF!)*$W198)","v":""},{"$f":"IF(AU198=\"\",\"\",(AU198/#REF!)*$W198)","v":""},{"$f":"IF(AV198=\"\",\"\",(AV198/#REF!)*$W198)","v":""},{"$f":"IF(AW198=\"\",\"\",(AW198/#REF!)*$W198)","v":""},{"$f":"IF(AX198=\"\",\"\",(AX198/#REF!)*$W198)","v":""},{"$f":"IF(AY198=\"\",\"\",(AY198/#REF!)*$W198)","v":""},""]
[null,"PSWA08",null,null,"Pump Station","PSWA08","Anne St SPS",null,null,null,null,0,296951.41870000004,null,1,296951.41870000004,null,null,{"$f":"IF(Q199=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q199,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q199,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},296951.41870000004,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD199=\"\",\"\",(AD199/#REF!)*$W199)","v":""},"","",296951.41870000004,"","",{"$f":"IF(AJ199=\"\",\"\",(AJ199/#REF!)*$W199)","v":""},{"$f":"IF(AK199=\"\",\"\",(AK199/#REF!)*$W199)","v":""},{"$f":"IF(AL199=\"\",\"\",(AL199/#REF!)*$W199)","v":""},{"$f":"IF(AM199=\"\",\"\",(AM199/#REF!)*$W199)","v":""},{"$f":"IF(AN199=\"\",\"\",(AN199/#REF!)*$W199)","v":""},{"$f":"IF(AO199=\"\",\"\",(AO199/#REF!)*$W199)","v":""},{"$f":"IF(AP199=\"\",\"\",(AP199/#REF!)*$W199)","v":""},{"$f":"IF(AQ199=\"\",\"\",(AQ199/#REF!)*$W199)","v":""},{"$f":"IF(AR199=\"\",\"\",(AR199/#REF!)*$W199)","v":""},{"$f":"IF(AS199=\"\",\"\",(AS199/#REF!)*$W199)","v":""},{"$f":"IF(AT199=\"\",\"\",(AT199/#REF!)*$W199)","v":""},{"$f":"IF(AU199=\"\",\"\",(AU199/#REF!)*$W199)","v":""},{"$f":"IF(AV199=\"\",\"\",(AV199/#REF!)*$W199)","v":""},{"$f":"IF(AW199=\"\",\"\",(AW199/#REF!)*$W199)","v":""},{"$f":"IF(AX199=\"\",\"\",(AX199/#REF!)*$W199)","v":""},{"$f":"IF(AY199=\"\",\"\",(AY199/#REF!)*$W199)","v":""},""]
[null,"PSWA08A",null,null,"Pump Station","PSWA08A","Pound St SPS",null,null,null,null,0,207170.3346,null,1,207170.3346,null,null,{"$f":"IF(Q200=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q200,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q200,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},207170.3346,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD200=\"\",\"\",(AD200/#REF!)*$W200)","v":""},"","",207170.3346,"","",{"$f":"IF(AJ200=\"\",\"\",(AJ200/#REF!)*$W200)","v":""},{"$f":"IF(AK200=\"\",\"\",(AK200/#REF!)*$W200)","v":""},{"$f":"IF(AL200=\"\",\"\",(AL200/#REF!)*$W200)","v":""},{"$f":"IF(AM200=\"\",\"\",(AM200/#REF!)*$W200)","v":""},{"$f":"IF(AN200=\"\",\"\",(AN200/#REF!)*$W200)","v":""},{"$f":"IF(AO200=\"\",\"\",(AO200/#REF!)*$W200)","v":""},{"$f":"IF(AP200=\"\",\"\",(AP200/#REF!)*$W200)","v":""},{"$f":"IF(AQ200=\"\",\"\",(AQ200/#REF!)*$W200)","v":""},{"$f":"IF(AR200=\"\",\"\",(AR200/#REF!)*$W200)","v":""},{"$f":"IF(AS200=\"\",\"\",(AS200/#REF!)*$W200)","v":""},{"$f":"IF(AT200=\"\",\"\",(AT200/#REF!)*$W200)","v":""},{"$f":"IF(AU200=\"\",\"\",(AU200/#REF!)*$W200)","v":""},{"$f":"IF(AV200=\"\",\"\",(AV200/#REF!)*$W200)","v":""},{"$f":"IF(AW200=\"\",\"\",(AW200/#REF!)*$W200)","v":""},{"$f":"IF(AX200=\"\",\"\",(AX200/#REF!)*$W200)","v":""},{"$f":"IF(AY200=\"\",\"\",(AY200/#REF!)*$W200)","v":""},""]
[null,"PSWA09",null,null,"Pump Station","PSWA09","Bridge St SPS",null,null,null,null,0,275348.94700000004,null,1,275348.94700000004,null,null,{"$f":"IF(Q201=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q201,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q201,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},275348.94700000004,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD201=\"\",\"\",(AD201/#REF!)*$W201)","v":""},"","",275348.94700000004,"","",{"$f":"IF(AJ201=\"\",\"\",(AJ201/#REF!)*$W201)","v":""},{"$f":"IF(AK201=\"\",\"\",(AK201/#REF!)*$W201)","v":""},{"$f":"IF(AL201=\"\",\"\",(AL201/#REF!)*$W201)","v":""},{"$f":"IF(AM201=\"\",\"\",(AM201/#REF!)*$W201)","v":""},{"$f":"IF(AN201=\"\",\"\",(AN201/#REF!)*$W201)","v":""},{"$f":"IF(AO201=\"\",\"\",(AO201/#REF!)*$W201)","v":""},{"$f":"IF(AP201=\"\",\"\",(AP201/#REF!)*$W201)","v":""},{"$f":"IF(AQ201=\"\",\"\",(AQ201/#REF!)*$W201)","v":""},{"$f":"IF(AR201=\"\",\"\",(AR201/#REF!)*$W201)","v":""},{"$f":"IF(AS201=\"\",\"\",(AS201/#REF!)*$W201)","v":""},{"$f":"IF(AT201=\"\",\"\",(AT201/#REF!)*$W201)","v":""},{"$f":"IF(AU201=\"\",\"\",(AU201/#REF!)*$W201)","v":""},{"$f":"IF(AV201=\"\",\"\",(AV201/#REF!)*$W201)","v":""},{"$f":"IF(AW201=\"\",\"\",(AW201/#REF!)*$W201)","v":""},{"$f":"IF(AX201=\"\",\"\",(AX201/#REF!)*$W201)","v":""},{"$f":"IF(AY201=\"\",\"\",(AY201/#REF!)*$W201)","v":""},""]
[null,"PSWA10",null,null,"Pump Station","PSWA10","Saunders St SPS",null,null,null,null,0,216812.81169999999,null,1,216812.81169999999,null,null,{"$f":"IF(Q202=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q202,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q202,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},216812.81169999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD202=\"\",\"\",(AD202/#REF!)*$W202)","v":""},"","",216812.81169999999,"","",{"$f":"IF(AJ202=\"\",\"\",(AJ202/#REF!)*$W202)","v":""},{"$f":"IF(AK202=\"\",\"\",(AK202/#REF!)*$W202)","v":""},{"$f":"IF(AL202=\"\",\"\",(AL202/#REF!)*$W202)","v":""},{"$f":"IF(AM202=\"\",\"\",(AM202/#REF!)*$W202)","v":""},{"$f":"IF(AN202=\"\",\"\",(AN202/#REF!)*$W202)","v":""},{"$f":"IF(AO202=\"\",\"\",(AO202/#REF!)*$W202)","v":""},{"$f":"IF(AP202=\"\",\"\",(AP202/#REF!)*$W202)","v":""},{"$f":"IF(AQ202=\"\",\"\",(AQ202/#REF!)*$W202)","v":""},{"$f":"IF(AR202=\"\",\"\",(AR202/#REF!)*$W202)","v":""},{"$f":"IF(AS202=\"\",\"\",(AS202/#REF!)*$W202)","v":""},{"$f":"IF(AT202=\"\",\"\",(AT202/#REF!)*$W202)","v":""},{"$f":"IF(AU202=\"\",\"\",(AU202/#REF!)*$W202)","v":""},{"$f":"IF(AV202=\"\",\"\",(AV202/#REF!)*$W202)","v":""},{"$f":"IF(AW202=\"\",\"\",(AW202/#REF!)*$W202)","v":""},{"$f":"IF(AX202=\"\",\"\",(AX202/#REF!)*$W202)","v":""},{"$f":"IF(AY202=\"\",\"\",(AY202/#REF!)*$W202)","v":""},""]
[null,"PSWA11",null,null,"Pump Station","PSWA11","Kellys Rd SPS",null,null,null,null,0,232326.76569999999,null,1,232326.76569999999,null,null,{"$f":"IF(Q203=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q203,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q203,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},232326.76569999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD203=\"\",\"\",(AD203/#REF!)*$W203)","v":""},"","",232326.76569999999,"","",{"$f":"IF(AJ203=\"\",\"\",(AJ203/#REF!)*$W203)","v":""},{"$f":"IF(AK203=\"\",\"\",(AK203/#REF!)*$W203)","v":""},{"$f":"IF(AL203=\"\",\"\",(AL203/#REF!)*$W203)","v":""},{"$f":"IF(AM203=\"\",\"\",(AM203/#REF!)*$W203)","v":""},{"$f":"IF(AN203=\"\",\"\",(AN203/#REF!)*$W203)","v":""},{"$f":"IF(AO203=\"\",\"\",(AO203/#REF!)*$W203)","v":""},{"$f":"IF(AP203=\"\",\"\",(AP203/#REF!)*$W203)","v":""},{"$f":"IF(AQ203=\"\",\"\",(AQ203/#REF!)*$W203)","v":""},{"$f":"IF(AR203=\"\",\"\",(AR203/#REF!)*$W203)","v":""},{"$f":"IF(AS203=\"\",\"\",(AS203/#REF!)*$W203)","v":""},{"$f":"IF(AT203=\"\",\"\",(AT203/#REF!)*$W203)","v":""},{"$f":"IF(AU203=\"\",\"\",(AU203/#REF!)*$W203)","v":""},{"$f":"IF(AV203=\"\",\"\",(AV203/#REF!)*$W203)","v":""},{"$f":"IF(AW203=\"\",\"\",(AW203/#REF!)*$W203)","v":""},{"$f":"IF(AX203=\"\",\"\",(AX203/#REF!)*$W203)","v":""},{"$f":"IF(AY203=\"\",\"\",(AY203/#REF!)*$W203)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,1,"",null,null,{"$f":"IF(Q204=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q204,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q204,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AD204=\"\",\"\",(AD204/#REF!)*$W204)","v":""},"","","","","",{"$f":"IF(AJ204=\"\",\"\",(AJ204/#REF!)*$W204)","v":""},{"$f":"IF(AK204=\"\",\"\",(AK204/#REF!)*$W204)","v":""},{"$f":"IF(AL204=\"\",\"\",(AL204/#REF!)*$W204)","v":""},{"$f":"IF(AM204=\"\",\"\",(AM204/#REF!)*$W204)","v":""},{"$f":"IF(AN204=\"\",\"\",(AN204/#REF!)*$W204)","v":""},{"$f":"IF(AO204=\"\",\"\",(AO204/#REF!)*$W204)","v":""},{"$f":"IF(AP204=\"\",\"\",(AP204/#REF!)*$W204)","v":""},{"$f":"IF(AQ204=\"\",\"\",(AQ204/#REF!)*$W204)","v":""},{"$f":"IF(AR204=\"\",\"\",(AR204/#REF!)*$W204)","v":""},{"$f":"IF(AS204=\"\",\"\",(AS204/#REF!)*$W204)","v":""},{"$f":"IF(AT204=\"\",\"\",(AT204/#REF!)*$W204)","v":""},{"$f":"IF(AU204=\"\",\"\",(AU204/#REF!)*$W204)","v":""},{"$f":"IF(AV204=\"\",\"\",(AV204/#REF!)*$W204)","v":""},{"$f":"IF(AW204=\"\",\"\",(AW204/#REF!)*$W204)","v":""},{"$f":"IF(AX204=\"\",\"\",(AX204/#REF!)*$W204)","v":""},{"$f":"IF(AY204=\"\",\"\",(AY204/#REF!)*$W204)","v":""},""]
[null,"Treatment Plant",null,null,null,null,null,null,null,null,null,0,null,null,1,"",null,null,{"$f":"IF(Q205=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q205,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q205,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AD205=\"\",\"\",(AD205/#REF!)*$W205)","v":""},"","","","","",{"$f":"IF(AJ205=\"\",\"\",(AJ205/#REF!)*$W205)","v":""},{"$f":"IF(AK205=\"\",\"\",(AK205/#REF!)*$W205)","v":""},{"$f":"IF(AL205=\"\",\"\",(AL205/#REF!)*$W205)","v":""},{"$f":"IF(AM205=\"\",\"\",(AM205/#REF!)*$W205)","v":""},{"$f":"IF(AN205=\"\",\"\",(AN205/#REF!)*$W205)","v":""},{"$f":"IF(AO205=\"\",\"\",(AO205/#REF!)*$W205)","v":""},{"$f":"IF(AP205=\"\",\"\",(AP205/#REF!)*$W205)","v":""},{"$f":"IF(AQ205=\"\",\"\",(AQ205/#REF!)*$W205)","v":""},{"$f":"IF(AR205=\"\",\"\",(AR205/#REF!)*$W205)","v":""},{"$f":"IF(AS205=\"\",\"\",(AS205/#REF!)*$W205)","v":""},{"$f":"IF(AT205=\"\",\"\",(AT205/#REF!)*$W205)","v":""},{"$f":"IF(AU205=\"\",\"\",(AU205/#REF!)*$W205)","v":""},{"$f":"IF(AV205=\"\",\"\",(AV205/#REF!)*$W205)","v":""},{"$f":"IF(AW205=\"\",\"\",(AW205/#REF!)*$W205)","v":""},{"$f":"IF(AX205=\"\",\"\",(AX205/#REF!)*$W205)","v":""},{"$f":"IF(AY205=\"\",\"\",(AY205/#REF!)*$W205)","v":""},""]
[null,"BUCSTP",null,null,"Treatment Plant","BUCSTP","Bucasia Sewer Treatment Plant",null,null,null,null,{"$f":"IF(H206=SewerTYPE1,VLOOKUP(J206,SewerUnitrates1,2,FALSE),IF(H206=SEWERTYPE2,VLOOKUP((J206&\"_\"&K206),Sewerrates2,2,FALSE),0))","v":0},21116881.967600003,null,{"$f":"IF(N206=\"\",1,VLOOKUP(N206,Sewersitecond,2,FALSE))","v":1},21116881.967600003,null,null,{"$f":"IF(Q206=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q206,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q206,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21116881.967600003,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD206=\"\",\"\",(AD206/#REF!)*$W206)","v":""},21116881.967600003,"","","","",{"$f":"IF(AJ206=\"\",\"\",(AJ206/#REF!)*$W206)","v":""},{"$f":"IF(AK206=\"\",\"\",(AK206/#REF!)*$W206)","v":""},{"$f":"IF(AL206=\"\",\"\",(AL206/#REF!)*$W206)","v":""},{"$f":"IF(AM206=\"\",\"\",(AM206/#REF!)*$W206)","v":""},{"$f":"IF(AN206=\"\",\"\",(AN206/#REF!)*$W206)","v":""},{"$f":"IF(AO206=\"\",\"\",(AO206/#REF!)*$W206)","v":""},{"$f":"IF(AP206=\"\",\"\",(AP206/#REF!)*$W206)","v":""},{"$f":"IF(AQ206=\"\",\"\",(AQ206/#REF!)*$W206)","v":""},{"$f":"IF(AR206=\"\",\"\",(AR206/#REF!)*$W206)","v":""},{"$f":"IF(AS206=\"\",\"\",(AS206/#REF!)*$W206)","v":""},{"$f":"IF(AT206=\"\",\"\",(AT206/#REF!)*$W206)","v":""},{"$f":"IF(AU206=\"\",\"\",(AU206/#REF!)*$W206)","v":""},{"$f":"IF(AV206=\"\",\"\",(AV206/#REF!)*$W206)","v":""},{"$f":"IF(AW206=\"\",\"\",(AW206/#REF!)*$W206)","v":""},{"$f":"IF(AX206=\"\",\"\",(AX206/#REF!)*$W206)","v":""},{"$f":"IF(AY206=\"\",\"\",(AY206/#REF!)*$W206)","v":""},""]
[null,"BKCSTP",null,null,"Treatment Plant","BKCSTP","Bakers Creek Seer treatmetn Plant",null,null,null,null,0,47076033.6822,null,1,{"$f":"IF(M207=\"\",\"\",M207*O207)","v":47076033.6822},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},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P207+T207)*V207,0)","v":47076033.6822},null,null,"y",null,null,null,null,{"$f":"IF(X207=\"y\",AE$14,IF(AND(X207>0,X207<=1),X207*AE$14,\"\"))","v":""},{"$f":"IF(Y207=\"y\",AF$14,IF(AND(Y207>0,Y207<=1),Y207*AF$14,\"\"))","v":""},{"$f":"IF(Z207=\"y\",AG$14,IF(AND(Z207>0,Z207<=1),Z207*AG$14,\"\"))","v":222697},{"$f":"IF(AA207=\"y\",AH$14,IF(AND(AA207>0,AA207<=1),AA207*AH$14,\"\"))","v":""},{"$f":"IF(AB207=\"y\",AI$14,IF(AND(AB207>0,AB207<=1),AB207*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD207=\"\",\"\",(AD207/#REF!)*$W207)","v":""},"","",47076033.6822,"","",{"$f":"IF(AJ207=\"\",\"\",(AJ207/#REF!)*$W207)","v":""},{"$f":"IF(AK207=\"\",\"\",(AK207/#REF!)*$W207)","v":""},{"$f":"IF(AL207=\"\",\"\",(AL207/#REF!)*$W207)","v":""},{"$f":"IF(AM207=\"\",\"\",(AM207/#REF!)*$W207)","v":""},{"$f":"IF(AN207=\"\",\"\",(AN207/#REF!)*$W207)","v":""},{"$f":"IF(AO207=\"\",\"\",(AO207/#REF!)*$W207)","v":""},{"$f":"IF(AP207=\"\",\"\",(AP207/#REF!)*$W207)","v":""},{"$f":"IF(AQ207=\"\",\"\",(AQ207/#REF!)*$W207)","v":""},{"$f":"IF(AR207=\"\",\"\",(AR207/#REF!)*$W207)","v":""},{"$f":"IF(AS207=\"\",\"\",(AS207/#REF!)*$W207)","v":""},{"$f":"IF(AT207=\"\",\"\",(AT207/#REF!)*$W207)","v":""},{"$f":"IF(AU207=\"\",\"\",(AU207/#REF!)*$W207)","v":""},{"$f":"IF(AV207=\"\",\"\",(AV207/#REF!)*$W207)","v":""},{"$f":"IF(AW207=\"\",\"\",(AW207/#REF!)*$W207)","v":""},{"$f":"IF(AX207=\"\",\"\",(AX207/#REF!)*$W207)","v":""},{"$f":"IF(AY207=\"\",\"\",(AY207/#REF!)*$W207)","v":""},{"$f":"IF(SUM(BB207:BV207)=W207,\"\",\"ERROR\")","v":""}]
[null,"SARRWP",null,null,"Treatment Plant","SARRWP","Sarina Recycling Water Facility",null,null,null,null,0,17421760.528699998,null,1,17421760.528699998,null,null,{"$f":"IF(Q208=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q208,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q208,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17421760.528699998,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD208=\"\",\"\",(AD208/#REF!)*$W208)","v":""},"","","","",17421760.528699998,{"$f":"IF(AJ208=\"\",\"\",(AJ208/#REF!)*$W208)","v":""},{"$f":"IF(AK208=\"\",\"\",(AK208/#REF!)*$W208)","v":""},{"$f":"IF(AL208=\"\",\"\",(AL208/#REF!)*$W208)","v":""},{"$f":"IF(AM208=\"\",\"\",(AM208/#REF!)*$W208)","v":""},{"$f":"IF(AN208=\"\",\"\",(AN208/#REF!)*$W208)","v":""},{"$f":"IF(AO208=\"\",\"\",(AO208/#REF!)*$W208)","v":""},{"$f":"IF(AP208=\"\",\"\",(AP208/#REF!)*$W208)","v":""},{"$f":"IF(AQ208=\"\",\"\",(AQ208/#REF!)*$W208)","v":""},{"$f":"IF(AR208=\"\",\"\",(AR208/#REF!)*$W208)","v":""},{"$f":"IF(AS208=\"\",\"\",(AS208/#REF!)*$W208)","v":""},{"$f":"IF(AT208=\"\",\"\",(AT208/#REF!)*$W208)","v":""},{"$f":"IF(AU208=\"\",\"\",(AU208/#REF!)*$W208)","v":""},{"$f":"IF(AV208=\"\",\"\",(AV208/#REF!)*$W208)","v":""},{"$f":"IF(AW208=\"\",\"\",(AW208/#REF!)*$W208)","v":""},{"$f":"IF(AX208=\"\",\"\",(AX208/#REF!)*$W208)","v":""},{"$f":"IF(AY208=\"\",\"\",(AY208/#REF!)*$W208)","v":""},""]
[null,"MIRSTP",null,null,"Treatment Plant","MIRSTP","Mirani Sewer Treatment Plant",null,null,null,null,0,11217576.233300002,null,1,11217576.233300002,null,null,{"$f":"IF(Q209=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q209,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q209,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11217576.233300002,null,null,null,"y",null,null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE209:AY209)","v":7209},{"$f":"IF(AD209=\"\",\"\",(AD209/#REF!)*$W209)","v":""},{"$f":"IF(AE209=\"\",\"\",(AE209/$AZ209)*$W209)","v":""},{"$f":"IF(AF209=\"\",\"\",(AF209/$AZ209)*$W209)","v":""},{"$f":"IF(AG209=\"\",\"\",(AG209/$AZ209)*$W209)","v":""},{"$f":"IF(AH209=\"\",\"\",(AH209/$AZ209)*$W209)","v":11217576.233300002},{"$f":"IF(AI209=\"\",\"\",(AI209/$AZ209)*$W209)","v":""},{"$f":"IF(AJ209=\"\",\"\",(AJ209/#REF!)*$W209)","v":""},{"$f":"IF(AK209=\"\",\"\",(AK209/#REF!)*$W209)","v":""},{"$f":"IF(AL209=\"\",\"\",(AL209/#REF!)*$W209)","v":""},{"$f":"IF(AM209=\"\",\"\",(AM209/#REF!)*$W209)","v":""},{"$f":"IF(AN209=\"\",\"\",(AN209/#REF!)*$W209)","v":""},{"$f":"IF(AO209=\"\",\"\",(AO209/#REF!)*$W209)","v":""},{"$f":"IF(AP209=\"\",\"\",(AP209/#REF!)*$W209)","v":""},{"$f":"IF(AQ209=\"\",\"\",(AQ209/#REF!)*$W209)","v":""},{"$f":"IF(AR209=\"\",\"\",(AR209/#REF!)*$W209)","v":""},{"$f":"IF(AS209=\"\",\"\",(AS209/#REF!)*$W209)","v":""},{"$f":"IF(AT209=\"\",\"\",(AT209/#REF!)*$W209)","v":""},{"$f":"IF(AU209=\"\",\"\",(AU209/#REF!)*$W209)","v":""},{"$f":"IF(AV209=\"\",\"\",(AV209/#REF!)*$W209)","v":""},{"$f":"IF(AW209=\"\",\"\",(AW209/#REF!)*$W209)","v":""},{"$f":"IF(AX209=\"\",\"\",(AX209/#REF!)*$W209)","v":""},{"$f":"IF(AY209=\"\",\"\",(AY209/#REF!)*$W209)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,1,"",null,null,{"$f":"IF(Q210=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q210,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q210,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AD210=\"\",\"\",(AD210/#REF!)*$W210)","v":""},"","","","","",{"$f":"IF(AJ210=\"\",\"\",(AJ210/#REF!)*$W210)","v":""},{"$f":"IF(AK210=\"\",\"\",(AK210/#REF!)*$W210)","v":""},{"$f":"IF(AL210=\"\",\"\",(AL210/#REF!)*$W210)","v":""},{"$f":"IF(AM210=\"\",\"\",(AM210/#REF!)*$W210)","v":""},{"$f":"IF(AN210=\"\",\"\",(AN210/#REF!)*$W210)","v":""},{"$f":"IF(AO210=\"\",\"\",(AO210/#REF!)*$W210)","v":""},{"$f":"IF(AP210=\"\",\"\",(AP210/#REF!)*$W210)","v":""},{"$f":"IF(AQ210=\"\",\"\",(AQ210/#REF!)*$W210)","v":""},{"$f":"IF(AR210=\"\",\"\",(AR210/#REF!)*$W210)","v":""},{"$f":"IF(AS210=\"\",\"\",(AS210/#REF!)*$W210)","v":""},{"$f":"IF(AT210=\"\",\"\",(AT210/#REF!)*$W210)","v":""},{"$f":"IF(AU210=\"\",\"\",(AU210/#REF!)*$W210)","v":""},{"$f":"IF(AV210=\"\",\"\",(AV210/#REF!)*$W210)","v":""},{"$f":"IF(AW210=\"\",\"\",(AW210/#REF!)*$W210)","v":""},{"$f":"IF(AX210=\"\",\"\",(AX210/#REF!)*$W210)","v":""},{"$f":"IF(AY210=\"\",\"\",(AY210/#REF!)*$W210)","v":""},""]
[null,"Sewer Mains",null,null,null,null,null,null,null,null,null,0,null,null,1,"",null,null,{"$f":"IF(Q211=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q211,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q211,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AD211=\"\",\"\",(AD211/#REF!)*$W211)","v":""},"","","","","",{"$f":"IF(AJ211=\"\",\"\",(AJ211/#REF!)*$W211)","v":""},{"$f":"IF(AK211=\"\",\"\",(AK211/#REF!)*$W211)","v":""},{"$f":"IF(AL211=\"\",\"\",(AL211/#REF!)*$W211)","v":""},{"$f":"IF(AM211=\"\",\"\",(AM211/#REF!)*$W211)","v":""},{"$f":"IF(AN211=\"\",\"\",(AN211/#REF!)*$W211)","v":""},{"$f":"IF(AO211=\"\",\"\",(AO211/#REF!)*$W211)","v":""},{"$f":"IF(AP211=\"\",\"\",(AP211/#REF!)*$W211)","v":""},{"$f":"IF(AQ211=\"\",\"\",(AQ211/#REF!)*$W211)","v":""},{"$f":"IF(AR211=\"\",\"\",(AR211/#REF!)*$W211)","v":""},{"$f":"IF(AS211=\"\",\"\",(AS211/#REF!)*$W211)","v":""},{"$f":"IF(AT211=\"\",\"\",(AT211/#REF!)*$W211)","v":""},{"$f":"IF(AU211=\"\",\"\",(AU211/#REF!)*$W211)","v":""},{"$f":"IF(AV211=\"\",\"\",(AV211/#REF!)*$W211)","v":""},{"$f":"IF(AW211=\"\",\"\",(AW211/#REF!)*$W211)","v":""},{"$f":"IF(AX211=\"\",\"\",(AX211/#REF!)*$W211)","v":""},{"$f":"IF(AY211=\"\",\"\",(AY211/#REF!)*$W211)","v":""},""]
[null,"A17090",null,null,"Sewer Rising",null,"NM05/SRM/08 - NM05/SRM/09",null,null,163,null,0,30243.743200000001,null,1,30243.743200000001,null,null,{"$f":"IF(Q212=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q212,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q212,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30243.743200000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD212=\"\",\"\",(AD212/#REF!)*$W212)","v":""},"",30243.743200000001,"","","",{"$f":"IF(AJ212=\"\",\"\",(AJ212/#REF!)*$W212)","v":""},{"$f":"IF(AK212=\"\",\"\",(AK212/#REF!)*$W212)","v":""},{"$f":"IF(AL212=\"\",\"\",(AL212/#REF!)*$W212)","v":""},{"$f":"IF(AM212=\"\",\"\",(AM212/#REF!)*$W212)","v":""},{"$f":"IF(AN212=\"\",\"\",(AN212/#REF!)*$W212)","v":""},{"$f":"IF(AO212=\"\",\"\",(AO212/#REF!)*$W212)","v":""},{"$f":"IF(AP212=\"\",\"\",(AP212/#REF!)*$W212)","v":""},{"$f":"IF(AQ212=\"\",\"\",(AQ212/#REF!)*$W212)","v":""},{"$f":"IF(AR212=\"\",\"\",(AR212/#REF!)*$W212)","v":""},{"$f":"IF(AS212=\"\",\"\",(AS212/#REF!)*$W212)","v":""},{"$f":"IF(AT212=\"\",\"\",(AT212/#REF!)*$W212)","v":""},{"$f":"IF(AU212=\"\",\"\",(AU212/#REF!)*$W212)","v":""},{"$f":"IF(AV212=\"\",\"\",(AV212/#REF!)*$W212)","v":""},{"$f":"IF(AW212=\"\",\"\",(AW212/#REF!)*$W212)","v":""},{"$f":"IF(AX212=\"\",\"\",(AX212/#REF!)*$W212)","v":""},{"$f":"IF(AY212=\"\",\"\",(AY212/#REF!)*$W212)","v":""},""]
[null,"A17087",null,null,"Sewer Rising",null,"NM05/SRM/05 - NM05/SRM/06",null,null,150,null,0,900.69100000000003,null,1,900.69100000000003,null,null,{"$f":"IF(Q213=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q213,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q213,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},900.69100000000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD213=\"\",\"\",(AD213/#REF!)*$W213)","v":""},"",900.69100000000003,"","","",{"$f":"IF(AJ213=\"\",\"\",(AJ213/#REF!)*$W213)","v":""},{"$f":"IF(AK213=\"\",\"\",(AK213/#REF!)*$W213)","v":""},{"$f":"IF(AL213=\"\",\"\",(AL213/#REF!)*$W213)","v":""},{"$f":"IF(AM213=\"\",\"\",(AM213/#REF!)*$W213)","v":""},{"$f":"IF(AN213=\"\",\"\",(AN213/#REF!)*$W213)","v":""},{"$f":"IF(AO213=\"\",\"\",(AO213/#REF!)*$W213)","v":""},{"$f":"IF(AP213=\"\",\"\",(AP213/#REF!)*$W213)","v":""},{"$f":"IF(AQ213=\"\",\"\",(AQ213/#REF!)*$W213)","v":""},{"$f":"IF(AR213=\"\",\"\",(AR213/#REF!)*$W213)","v":""},{"$f":"IF(AS213=\"\",\"\",(AS213/#REF!)*$W213)","v":""},{"$f":"IF(AT213=\"\",\"\",(AT213/#REF!)*$W213)","v":""},{"$f":"IF(AU213=\"\",\"\",(AU213/#REF!)*$W213)","v":""},{"$f":"IF(AV213=\"\",\"\",(AV213/#REF!)*$W213)","v":""},{"$f":"IF(AW213=\"\",\"\",(AW213/#REF!)*$W213)","v":""},{"$f":"IF(AX213=\"\",\"\",(AX213/#REF!)*$W213)","v":""},{"$f":"IF(AY213=\"\",\"\",(AY213/#REF!)*$W213)","v":""},""]
[null,"A17088",null,null,"Sewer Rising",null,"NM05/SRM/06 - SND-NM05/SRM/07",null,null,150,null,0,852.005,null,1,852.005,null,null,{"$f":"IF(Q214=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q214,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q214,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},852.005,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD214=\"\",\"\",(AD214/#REF!)*$W214)","v":""},"",852.005,"","","",{"$f":"IF(AJ214=\"\",\"\",(AJ214/#REF!)*$W214)","v":""},{"$f":"IF(AK214=\"\",\"\",(AK214/#REF!)*$W214)","v":""},{"$f":"IF(AL214=\"\",\"\",(AL214/#REF!)*$W214)","v":""},{"$f":"IF(AM214=\"\",\"\",(AM214/#REF!)*$W214)","v":""},{"$f":"IF(AN214=\"\",\"\",(AN214/#REF!)*$W214)","v":""},{"$f":"IF(AO214=\"\",\"\",(AO214/#REF!)*$W214)","v":""},{"$f":"IF(AP214=\"\",\"\",(AP214/#REF!)*$W214)","v":""},{"$f":"IF(AQ214=\"\",\"\",(AQ214/#REF!)*$W214)","v":""},{"$f":"IF(AR214=\"\",\"\",(AR214/#REF!)*$W214)","v":""},{"$f":"IF(AS214=\"\",\"\",(AS214/#REF!)*$W214)","v":""},{"$f":"IF(AT214=\"\",\"\",(AT214/#REF!)*$W214)","v":""},{"$f":"IF(AU214=\"\",\"\",(AU214/#REF!)*$W214)","v":""},{"$f":"IF(AV214=\"\",\"\",(AV214/#REF!)*$W214)","v":""},{"$f":"IF(AW214=\"\",\"\",(AW214/#REF!)*$W214)","v":""},{"$f":"IF(AX214=\"\",\"\",(AX214/#REF!)*$W214)","v":""},{"$f":"IF(AY214=\"\",\"\",(AY214/#REF!)*$W214)","v":""},""]
[null,"A17089",null,null,"Sewer Rising",null,"SND-NM05/SRM/07 - NM05/SRM/08",null,null,150,null,0,681.60400000000004,null,1,681.60400000000004,null,null,{"$f":"IF(Q215=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q215,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q215,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},681.60400000000004,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD215=\"\",\"\",(AD215/#REF!)*$W215)","v":""},"",681.60400000000004,"","","",{"$f":"IF(AJ215=\"\",\"\",(AJ215/#REF!)*$W215)","v":""},{"$f":"IF(AK215=\"\",\"\",(AK215/#REF!)*$W215)","v":""},{"$f":"IF(AL215=\"\",\"\",(AL215/#REF!)*$W215)","v":""},{"$f":"IF(AM215=\"\",\"\",(AM215/#REF!)*$W215)","v":""},{"$f":"IF(AN215=\"\",\"\",(AN215/#REF!)*$W215)","v":""},{"$f":"IF(AO215=\"\",\"\",(AO215/#REF!)*$W215)","v":""},{"$f":"IF(AP215=\"\",\"\",(AP215/#REF!)*$W215)","v":""},{"$f":"IF(AQ215=\"\",\"\",(AQ215/#REF!)*$W215)","v":""},{"$f":"IF(AR215=\"\",\"\",(AR215/#REF!)*$W215)","v":""},{"$f":"IF(AS215=\"\",\"\",(AS215/#REF!)*$W215)","v":""},{"$f":"IF(AT215=\"\",\"\",(AT215/#REF!)*$W215)","v":""},{"$f":"IF(AU215=\"\",\"\",(AU215/#REF!)*$W215)","v":""},{"$f":"IF(AV215=\"\",\"\",(AV215/#REF!)*$W215)","v":""},{"$f":"IF(AW215=\"\",\"\",(AW215/#REF!)*$W215)","v":""},{"$f":"IF(AX215=\"\",\"\",(AX215/#REF!)*$W215)","v":""},{"$f":"IF(AY215=\"\",\"\",(AY215/#REF!)*$W215)","v":""},""]
[null,"A17091",null,null,"Sewer Rising",null,"NM05/SRM/09 - NM15/1/1",null,null,150,null,0,3919.223,null,1,3919.223,null,null,{"$f":"IF(Q216=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q216,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q216,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3919.223,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD216=\"\",\"\",(AD216/#REF!)*$W216)","v":""},"",3919.223,"","","",{"$f":"IF(AJ216=\"\",\"\",(AJ216/#REF!)*$W216)","v":""},{"$f":"IF(AK216=\"\",\"\",(AK216/#REF!)*$W216)","v":""},{"$f":"IF(AL216=\"\",\"\",(AL216/#REF!)*$W216)","v":""},{"$f":"IF(AM216=\"\",\"\",(AM216/#REF!)*$W216)","v":""},{"$f":"IF(AN216=\"\",\"\",(AN216/#REF!)*$W216)","v":""},{"$f":"IF(AO216=\"\",\"\",(AO216/#REF!)*$W216)","v":""},{"$f":"IF(AP216=\"\",\"\",(AP216/#REF!)*$W216)","v":""},{"$f":"IF(AQ216=\"\",\"\",(AQ216/#REF!)*$W216)","v":""},{"$f":"IF(AR216=\"\",\"\",(AR216/#REF!)*$W216)","v":""},{"$f":"IF(AS216=\"\",\"\",(AS216/#REF!)*$W216)","v":""},{"$f":"IF(AT216=\"\",\"\",(AT216/#REF!)*$W216)","v":""},{"$f":"IF(AU216=\"\",\"\",(AU216/#REF!)*$W216)","v":""},{"$f":"IF(AV216=\"\",\"\",(AV216/#REF!)*$W216)","v":""},{"$f":"IF(AW216=\"\",\"\",(AW216/#REF!)*$W216)","v":""},{"$f":"IF(AX216=\"\",\"\",(AX216/#REF!)*$W216)","v":""},{"$f":"IF(AY216=\"\",\"\",(AY216/#REF!)*$W216)","v":""},""]
[null,"A9592",null,null,"Sewer Rising",null,"AN01/1-22/2 - SND-AB01",null,null,150,null,0,9372.0550000000003,null,1,9372.0550000000003,null,null,{"$f":"IF(Q217=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q217,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q217,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9372.0550000000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD217=\"\",\"\",(AD217/#REF!)*$W217)","v":""},"",9372.0550000000003,"","","",{"$f":"IF(AJ217=\"\",\"\",(AJ217/#REF!)*$W217)","v":""},{"$f":"IF(AK217=\"\",\"\",(AK217/#REF!)*$W217)","v":""},{"$f":"IF(AL217=\"\",\"\",(AL217/#REF!)*$W217)","v":""},{"$f":"IF(AM217=\"\",\"\",(AM217/#REF!)*$W217)","v":""},{"$f":"IF(AN217=\"\",\"\",(AN217/#REF!)*$W217)","v":""},{"$f":"IF(AO217=\"\",\"\",(AO217/#REF!)*$W217)","v":""},{"$f":"IF(AP217=\"\",\"\",(AP217/#REF!)*$W217)","v":""},{"$f":"IF(AQ217=\"\",\"\",(AQ217/#REF!)*$W217)","v":""},{"$f":"IF(AR217=\"\",\"\",(AR217/#REF!)*$W217)","v":""},{"$f":"IF(AS217=\"\",\"\",(AS217/#REF!)*$W217)","v":""},{"$f":"IF(AT217=\"\",\"\",(AT217/#REF!)*$W217)","v":""},{"$f":"IF(AU217=\"\",\"\",(AU217/#REF!)*$W217)","v":""},{"$f":"IF(AV217=\"\",\"\",(AV217/#REF!)*$W217)","v":""},{"$f":"IF(AW217=\"\",\"\",(AW217/#REF!)*$W217)","v":""},{"$f":"IF(AX217=\"\",\"\",(AX217/#REF!)*$W217)","v":""},{"$f":"IF(AY217=\"\",\"\",(AY217/#REF!)*$W217)","v":""},""]
[null,"A17086",null,null,"Sewer Rising",null,"SND-NM05/SRM/04 - NM05/SRM/05",null,null,163,null,0,80300.254100000006,null,1,80300.254100000006,null,null,{"$f":"IF(Q218=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q218,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q218,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80300.254100000006,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD218=\"\",\"\",(AD218/#REF!)*$W218)","v":""},"",80300.254100000006,"","","",{"$f":"IF(AJ218=\"\",\"\",(AJ218/#REF!)*$W218)","v":""},{"$f":"IF(AK218=\"\",\"\",(AK218/#REF!)*$W218)","v":""},{"$f":"IF(AL218=\"\",\"\",(AL218/#REF!)*$W218)","v":""},{"$f":"IF(AM218=\"\",\"\",(AM218/#REF!)*$W218)","v":""},{"$f":"IF(AN218=\"\",\"\",(AN218/#REF!)*$W218)","v":""},{"$f":"IF(AO218=\"\",\"\",(AO218/#REF!)*$W218)","v":""},{"$f":"IF(AP218=\"\",\"\",(AP218/#REF!)*$W218)","v":""},{"$f":"IF(AQ218=\"\",\"\",(AQ218/#REF!)*$W218)","v":""},{"$f":"IF(AR218=\"\",\"\",(AR218/#REF!)*$W218)","v":""},{"$f":"IF(AS218=\"\",\"\",(AS218/#REF!)*$W218)","v":""},{"$f":"IF(AT218=\"\",\"\",(AT218/#REF!)*$W218)","v":""},{"$f":"IF(AU218=\"\",\"\",(AU218/#REF!)*$W218)","v":""},{"$f":"IF(AV218=\"\",\"\",(AV218/#REF!)*$W218)","v":""},{"$f":"IF(AW218=\"\",\"\",(AW218/#REF!)*$W218)","v":""},{"$f":"IF(AX218=\"\",\"\",(AX218/#REF!)*$W218)","v":""},{"$f":"IF(AY218=\"\",\"\",(AY218/#REF!)*$W218)","v":""},""]
[null,"A16491",null,null,"Sewer Rising",null,"AN08/H1-4/4 - SND-AN08/H1-4/4-Y",null,null,150,null,0,1307.2191,null,1,1307.2191,null,null,{"$f":"IF(Q219=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q219,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q219,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1307.2191,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD219=\"\",\"\",(AD219/#REF!)*$W219)","v":""},"",1307.2191,"","","",{"$f":"IF(AJ219=\"\",\"\",(AJ219/#REF!)*$W219)","v":""},{"$f":"IF(AK219=\"\",\"\",(AK219/#REF!)*$W219)","v":""},{"$f":"IF(AL219=\"\",\"\",(AL219/#REF!)*$W219)","v":""},{"$f":"IF(AM219=\"\",\"\",(AM219/#REF!)*$W219)","v":""},{"$f":"IF(AN219=\"\",\"\",(AN219/#REF!)*$W219)","v":""},{"$f":"IF(AO219=\"\",\"\",(AO219/#REF!)*$W219)","v":""},{"$f":"IF(AP219=\"\",\"\",(AP219/#REF!)*$W219)","v":""},{"$f":"IF(AQ219=\"\",\"\",(AQ219/#REF!)*$W219)","v":""},{"$f":"IF(AR219=\"\",\"\",(AR219/#REF!)*$W219)","v":""},{"$f":"IF(AS219=\"\",\"\",(AS219/#REF!)*$W219)","v":""},{"$f":"IF(AT219=\"\",\"\",(AT219/#REF!)*$W219)","v":""},{"$f":"IF(AU219=\"\",\"\",(AU219/#REF!)*$W219)","v":""},{"$f":"IF(AV219=\"\",\"\",(AV219/#REF!)*$W219)","v":""},{"$f":"IF(AW219=\"\",\"\",(AW219/#REF!)*$W219)","v":""},{"$f":"IF(AX219=\"\",\"\",(AX219/#REF!)*$W219)","v":""},{"$f":"IF(AY219=\"\",\"\",(AY219/#REF!)*$W219)","v":""},""]
[null,"A17084",null,null,"Sewer Rising",null,"SND-NM05/SRM/02 - SND-NM05/SRM/03",null,null,150,null,0,13203.6432,null,1,13203.6432,null,null,{"$f":"IF(Q220=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q220,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q220,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13203.6432,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD220=\"\",\"\",(AD220/#REF!)*$W220)","v":""},"",13203.6432,"","","",{"$f":"IF(AJ220=\"\",\"\",(AJ220/#REF!)*$W220)","v":""},{"$f":"IF(AK220=\"\",\"\",(AK220/#REF!)*$W220)","v":""},{"$f":"IF(AL220=\"\",\"\",(AL220/#REF!)*$W220)","v":""},{"$f":"IF(AM220=\"\",\"\",(AM220/#REF!)*$W220)","v":""},{"$f":"IF(AN220=\"\",\"\",(AN220/#REF!)*$W220)","v":""},{"$f":"IF(AO220=\"\",\"\",(AO220/#REF!)*$W220)","v":""},{"$f":"IF(AP220=\"\",\"\",(AP220/#REF!)*$W220)","v":""},{"$f":"IF(AQ220=\"\",\"\",(AQ220/#REF!)*$W220)","v":""},{"$f":"IF(AR220=\"\",\"\",(AR220/#REF!)*$W220)","v":""},{"$f":"IF(AS220=\"\",\"\",(AS220/#REF!)*$W220)","v":""},{"$f":"IF(AT220=\"\",\"\",(AT220/#REF!)*$W220)","v":""},{"$f":"IF(AU220=\"\",\"\",(AU220/#REF!)*$W220)","v":""},{"$f":"IF(AV220=\"\",\"\",(AV220/#REF!)*$W220)","v":""},{"$f":"IF(AW220=\"\",\"\",(AW220/#REF!)*$W220)","v":""},{"$f":"IF(AX220=\"\",\"\",(AX220/#REF!)*$W220)","v":""},{"$f":"IF(AY220=\"\",\"\",(AY220/#REF!)*$W220)","v":""},""]
[null,"A17085",null,null,"Sewer Rising",null,"SND-NM05/SRM/03 - SND-NM05/SRM/04",null,null,150,null,0,2872.4740000000002,null,1,2872.4740000000002,null,null,{"$f":"IF(Q221=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q221,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q221,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2872.4740000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD221=\"\",\"\",(AD221/#REF!)*$W221)","v":""},"",2872.4740000000002,"","","",{"$f":"IF(AJ221=\"\",\"\",(AJ221/#REF!)*$W221)","v":""},{"$f":"IF(AK221=\"\",\"\",(AK221/#REF!)*$W221)","v":""},{"$f":"IF(AL221=\"\",\"\",(AL221/#REF!)*$W221)","v":""},{"$f":"IF(AM221=\"\",\"\",(AM221/#REF!)*$W221)","v":""},{"$f":"IF(AN221=\"\",\"\",(AN221/#REF!)*$W221)","v":""},{"$f":"IF(AO221=\"\",\"\",(AO221/#REF!)*$W221)","v":""},{"$f":"IF(AP221=\"\",\"\",(AP221/#REF!)*$W221)","v":""},{"$f":"IF(AQ221=\"\",\"\",(AQ221/#REF!)*$W221)","v":""},{"$f":"IF(AR221=\"\",\"\",(AR221/#REF!)*$W221)","v":""},{"$f":"IF(AS221=\"\",\"\",(AS221/#REF!)*$W221)","v":""},{"$f":"IF(AT221=\"\",\"\",(AT221/#REF!)*$W221)","v":""},{"$f":"IF(AU221=\"\",\"\",(AU221/#REF!)*$W221)","v":""},{"$f":"IF(AV221=\"\",\"\",(AV221/#REF!)*$W221)","v":""},{"$f":"IF(AW221=\"\",\"\",(AW221/#REF!)*$W221)","v":""},{"$f":"IF(AX221=\"\",\"\",(AX221/#REF!)*$W221)","v":""},{"$f":"IF(AY221=\"\",\"\",(AY221/#REF!)*$W221)","v":""},""]
[null,16703,null,null,"Sewer Rising",null,"PSNM05 - SND-NM05/SRM/01",null,null,150,null,0,949.37699999999995,null,1,949.37699999999995,null,null,{"$f":"IF(Q222=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q222,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q222,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},949.37699999999995,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD222=\"\",\"\",(AD222/#REF!)*$W222)","v":""},"",949.37699999999995,"","","",{"$f":"IF(AJ222=\"\",\"\",(AJ222/#REF!)*$W222)","v":""},{"$f":"IF(AK222=\"\",\"\",(AK222/#REF!)*$W222)","v":""},{"$f":"IF(AL222=\"\",\"\",(AL222/#REF!)*$W222)","v":""},{"$f":"IF(AM222=\"\",\"\",(AM222/#REF!)*$W222)","v":""},{"$f":"IF(AN222=\"\",\"\",(AN222/#REF!)*$W222)","v":""},{"$f":"IF(AO222=\"\",\"\",(AO222/#REF!)*$W222)","v":""},{"$f":"IF(AP222=\"\",\"\",(AP222/#REF!)*$W222)","v":""},{"$f":"IF(AQ222=\"\",\"\",(AQ222/#REF!)*$W222)","v":""},{"$f":"IF(AR222=\"\",\"\",(AR222/#REF!)*$W222)","v":""},{"$f":"IF(AS222=\"\",\"\",(AS222/#REF!)*$W222)","v":""},{"$f":"IF(AT222=\"\",\"\",(AT222/#REF!)*$W222)","v":""},{"$f":"IF(AU222=\"\",\"\",(AU222/#REF!)*$W222)","v":""},{"$f":"IF(AV222=\"\",\"\",(AV222/#REF!)*$W222)","v":""},{"$f":"IF(AW222=\"\",\"\",(AW222/#REF!)*$W222)","v":""},{"$f":"IF(AX222=\"\",\"\",(AX222/#REF!)*$W222)","v":""},{"$f":"IF(AY222=\"\",\"\",(AY222/#REF!)*$W222)","v":""},""]
[null,"A17083",null,null,"Sewer Rising",null,"SND-NM05/SRM/01 - SND-NM05/SRM/02",null,null,150,null,0,852.005,null,1,852.005,null,null,{"$f":"IF(Q223=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q223,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q223,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},852.005,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD223=\"\",\"\",(AD223/#REF!)*$W223)","v":""},"",852.005,"","","",{"$f":"IF(AJ223=\"\",\"\",(AJ223/#REF!)*$W223)","v":""},{"$f":"IF(AK223=\"\",\"\",(AK223/#REF!)*$W223)","v":""},{"$f":"IF(AL223=\"\",\"\",(AL223/#REF!)*$W223)","v":""},{"$f":"IF(AM223=\"\",\"\",(AM223/#REF!)*$W223)","v":""},{"$f":"IF(AN223=\"\",\"\",(AN223/#REF!)*$W223)","v":""},{"$f":"IF(AO223=\"\",\"\",(AO223/#REF!)*$W223)","v":""},{"$f":"IF(AP223=\"\",\"\",(AP223/#REF!)*$W223)","v":""},{"$f":"IF(AQ223=\"\",\"\",(AQ223/#REF!)*$W223)","v":""},{"$f":"IF(AR223=\"\",\"\",(AR223/#REF!)*$W223)","v":""},{"$f":"IF(AS223=\"\",\"\",(AS223/#REF!)*$W223)","v":""},{"$f":"IF(AT223=\"\",\"\",(AT223/#REF!)*$W223)","v":""},{"$f":"IF(AU223=\"\",\"\",(AU223/#REF!)*$W223)","v":""},{"$f":"IF(AV223=\"\",\"\",(AV223/#REF!)*$W223)","v":""},{"$f":"IF(AW223=\"\",\"\",(AW223/#REF!)*$W223)","v":""},{"$f":"IF(AX223=\"\",\"\",(AX223/#REF!)*$W223)","v":""},{"$f":"IF(AY223=\"\",\"\",(AY223/#REF!)*$W223)","v":""},""]
[null,10616,null,null,"Sewer Gravity",null,"BE01/1/3 - BE01/1/2",null,null,300,null,0,67450.0576,null,1,67450.0576,null,null,{"$f":"IF(Q224=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q224,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q224,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67450.0576,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD224=\"\",\"\",(AD224/#REF!)*$W224)","v":""},"",67450.0576,"","","",{"$f":"IF(AJ224=\"\",\"\",(AJ224/#REF!)*$W224)","v":""},{"$f":"IF(AK224=\"\",\"\",(AK224/#REF!)*$W224)","v":""},{"$f":"IF(AL224=\"\",\"\",(AL224/#REF!)*$W224)","v":""},{"$f":"IF(AM224=\"\",\"\",(AM224/#REF!)*$W224)","v":""},{"$f":"IF(AN224=\"\",\"\",(AN224/#REF!)*$W224)","v":""},{"$f":"IF(AO224=\"\",\"\",(AO224/#REF!)*$W224)","v":""},{"$f":"IF(AP224=\"\",\"\",(AP224/#REF!)*$W224)","v":""},{"$f":"IF(AQ224=\"\",\"\",(AQ224/#REF!)*$W224)","v":""},{"$f":"IF(AR224=\"\",\"\",(AR224/#REF!)*$W224)","v":""},{"$f":"IF(AS224=\"\",\"\",(AS224/#REF!)*$W224)","v":""},{"$f":"IF(AT224=\"\",\"\",(AT224/#REF!)*$W224)","v":""},{"$f":"IF(AU224=\"\",\"\",(AU224/#REF!)*$W224)","v":""},{"$f":"IF(AV224=\"\",\"\",(AV224/#REF!)*$W224)","v":""},{"$f":"IF(AW224=\"\",\"\",(AW224/#REF!)*$W224)","v":""},{"$f":"IF(AX224=\"\",\"\",(AX224/#REF!)*$W224)","v":""},{"$f":"IF(AY224=\"\",\"\",(AY224/#REF!)*$W224)","v":""},""]
[null,10617,null,null,"Sewer Gravity",null,"BE01/1/2 - BE01/1/1",null,null,300,null,0,54539.964699999997,null,1,54539.964699999997,null,null,{"$f":"IF(Q225=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q225,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q225,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54539.964699999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD225=\"\",\"\",(AD225/#REF!)*$W225)","v":""},"",54539.964699999997,"","","",{"$f":"IF(AJ225=\"\",\"\",(AJ225/#REF!)*$W225)","v":""},{"$f":"IF(AK225=\"\",\"\",(AK225/#REF!)*$W225)","v":""},{"$f":"IF(AL225=\"\",\"\",(AL225/#REF!)*$W225)","v":""},{"$f":"IF(AM225=\"\",\"\",(AM225/#REF!)*$W225)","v":""},{"$f":"IF(AN225=\"\",\"\",(AN225/#REF!)*$W225)","v":""},{"$f":"IF(AO225=\"\",\"\",(AO225/#REF!)*$W225)","v":""},{"$f":"IF(AP225=\"\",\"\",(AP225/#REF!)*$W225)","v":""},{"$f":"IF(AQ225=\"\",\"\",(AQ225/#REF!)*$W225)","v":""},{"$f":"IF(AR225=\"\",\"\",(AR225/#REF!)*$W225)","v":""},{"$f":"IF(AS225=\"\",\"\",(AS225/#REF!)*$W225)","v":""},{"$f":"IF(AT225=\"\",\"\",(AT225/#REF!)*$W225)","v":""},{"$f":"IF(AU225=\"\",\"\",(AU225/#REF!)*$W225)","v":""},{"$f":"IF(AV225=\"\",\"\",(AV225/#REF!)*$W225)","v":""},{"$f":"IF(AW225=\"\",\"\",(AW225/#REF!)*$W225)","v":""},{"$f":"IF(AX225=\"\",\"\",(AX225/#REF!)*$W225)","v":""},{"$f":"IF(AY225=\"\",\"\",(AY225/#REF!)*$W225)","v":""},""]
[null,10761,null,null,"Sewer Gravity",null,"BE01/B1-1/4 - BE01/B1-1/3",null,null,225,null,0,32155.567500000001,null,1,32155.567500000001,null,null,{"$f":"IF(Q226=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q226,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q226,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32155.567500000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD226=\"\",\"\",(AD226/#REF!)*$W226)","v":""},"",32155.567500000001,"","","",{"$f":"IF(AJ226=\"\",\"\",(AJ226/#REF!)*$W226)","v":""},{"$f":"IF(AK226=\"\",\"\",(AK226/#REF!)*$W226)","v":""},{"$f":"IF(AL226=\"\",\"\",(AL226/#REF!)*$W226)","v":""},{"$f":"IF(AM226=\"\",\"\",(AM226/#REF!)*$W226)","v":""},{"$f":"IF(AN226=\"\",\"\",(AN226/#REF!)*$W226)","v":""},{"$f":"IF(AO226=\"\",\"\",(AO226/#REF!)*$W226)","v":""},{"$f":"IF(AP226=\"\",\"\",(AP226/#REF!)*$W226)","v":""},{"$f":"IF(AQ226=\"\",\"\",(AQ226/#REF!)*$W226)","v":""},{"$f":"IF(AR226=\"\",\"\",(AR226/#REF!)*$W226)","v":""},{"$f":"IF(AS226=\"\",\"\",(AS226/#REF!)*$W226)","v":""},{"$f":"IF(AT226=\"\",\"\",(AT226/#REF!)*$W226)","v":""},{"$f":"IF(AU226=\"\",\"\",(AU226/#REF!)*$W226)","v":""},{"$f":"IF(AV226=\"\",\"\",(AV226/#REF!)*$W226)","v":""},{"$f":"IF(AW226=\"\",\"\",(AW226/#REF!)*$W226)","v":""},{"$f":"IF(AX226=\"\",\"\",(AX226/#REF!)*$W226)","v":""},{"$f":"IF(AY226=\"\",\"\",(AY226/#REF!)*$W226)","v":""},""]
[null,10762,null,null,"Sewer Gravity",null,"BE01/B1-1/3 - BE01/B1-1/2",null,null,225,null,0,19167.0317,null,1,19167.0317,null,null,{"$f":"IF(Q227=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q227,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q227,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19167.0317,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD227=\"\",\"\",(AD227/#REF!)*$W227)","v":""},"",19167.0317,"","","",{"$f":"IF(AJ227=\"\",\"\",(AJ227/#REF!)*$W227)","v":""},{"$f":"IF(AK227=\"\",\"\",(AK227/#REF!)*$W227)","v":""},{"$f":"IF(AL227=\"\",\"\",(AL227/#REF!)*$W227)","v":""},{"$f":"IF(AM227=\"\",\"\",(AM227/#REF!)*$W227)","v":""},{"$f":"IF(AN227=\"\",\"\",(AN227/#REF!)*$W227)","v":""},{"$f":"IF(AO227=\"\",\"\",(AO227/#REF!)*$W227)","v":""},{"$f":"IF(AP227=\"\",\"\",(AP227/#REF!)*$W227)","v":""},{"$f":"IF(AQ227=\"\",\"\",(AQ227/#REF!)*$W227)","v":""},{"$f":"IF(AR227=\"\",\"\",(AR227/#REF!)*$W227)","v":""},{"$f":"IF(AS227=\"\",\"\",(AS227/#REF!)*$W227)","v":""},{"$f":"IF(AT227=\"\",\"\",(AT227/#REF!)*$W227)","v":""},{"$f":"IF(AU227=\"\",\"\",(AU227/#REF!)*$W227)","v":""},{"$f":"IF(AV227=\"\",\"\",(AV227/#REF!)*$W227)","v":""},{"$f":"IF(AW227=\"\",\"\",(AW227/#REF!)*$W227)","v":""},{"$f":"IF(AX227=\"\",\"\",(AX227/#REF!)*$W227)","v":""},{"$f":"IF(AY227=\"\",\"\",(AY227/#REF!)*$W227)","v":""},""]
[null,10763,null,null,"Sewer Gravity",null,"BE01/B1-1/2 - BE01/B1-1/1",null,null,225,null,0,13559.959699999999,null,1,13559.959699999999,null,null,{"$f":"IF(Q228=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q228,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q228,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13559.959699999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD228=\"\",\"\",(AD228/#REF!)*$W228)","v":""},"",13559.959699999999,"","","",{"$f":"IF(AJ228=\"\",\"\",(AJ228/#REF!)*$W228)","v":""},{"$f":"IF(AK228=\"\",\"\",(AK228/#REF!)*$W228)","v":""},{"$f":"IF(AL228=\"\",\"\",(AL228/#REF!)*$W228)","v":""},{"$f":"IF(AM228=\"\",\"\",(AM228/#REF!)*$W228)","v":""},{"$f":"IF(AN228=\"\",\"\",(AN228/#REF!)*$W228)","v":""},{"$f":"IF(AO228=\"\",\"\",(AO228/#REF!)*$W228)","v":""},{"$f":"IF(AP228=\"\",\"\",(AP228/#REF!)*$W228)","v":""},{"$f":"IF(AQ228=\"\",\"\",(AQ228/#REF!)*$W228)","v":""},{"$f":"IF(AR228=\"\",\"\",(AR228/#REF!)*$W228)","v":""},{"$f":"IF(AS228=\"\",\"\",(AS228/#REF!)*$W228)","v":""},{"$f":"IF(AT228=\"\",\"\",(AT228/#REF!)*$W228)","v":""},{"$f":"IF(AU228=\"\",\"\",(AU228/#REF!)*$W228)","v":""},{"$f":"IF(AV228=\"\",\"\",(AV228/#REF!)*$W228)","v":""},{"$f":"IF(AW228=\"\",\"\",(AW228/#REF!)*$W228)","v":""},{"$f":"IF(AX228=\"\",\"\",(AX228/#REF!)*$W228)","v":""},{"$f":"IF(AY228=\"\",\"\",(AY228/#REF!)*$W228)","v":""},""]
[null,27676,null,null,"Sewer Gravity",null,"BE01/MP-1/1 - BE01/1/1A",null,null,525,null,0,55502.339,null,1,55502.339,null,null,{"$f":"IF(Q229=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q229,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q229,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55502.339,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD229=\"\",\"\",(AD229/#REF!)*$W229)","v":""},"",55502.339,"","","",{"$f":"IF(AJ229=\"\",\"\",(AJ229/#REF!)*$W229)","v":""},{"$f":"IF(AK229=\"\",\"\",(AK229/#REF!)*$W229)","v":""},{"$f":"IF(AL229=\"\",\"\",(AL229/#REF!)*$W229)","v":""},{"$f":"IF(AM229=\"\",\"\",(AM229/#REF!)*$W229)","v":""},{"$f":"IF(AN229=\"\",\"\",(AN229/#REF!)*$W229)","v":""},{"$f":"IF(AO229=\"\",\"\",(AO229/#REF!)*$W229)","v":""},{"$f":"IF(AP229=\"\",\"\",(AP229/#REF!)*$W229)","v":""},{"$f":"IF(AQ229=\"\",\"\",(AQ229/#REF!)*$W229)","v":""},{"$f":"IF(AR229=\"\",\"\",(AR229/#REF!)*$W229)","v":""},{"$f":"IF(AS229=\"\",\"\",(AS229/#REF!)*$W229)","v":""},{"$f":"IF(AT229=\"\",\"\",(AT229/#REF!)*$W229)","v":""},{"$f":"IF(AU229=\"\",\"\",(AU229/#REF!)*$W229)","v":""},{"$f":"IF(AV229=\"\",\"\",(AV229/#REF!)*$W229)","v":""},{"$f":"IF(AW229=\"\",\"\",(AW229/#REF!)*$W229)","v":""},{"$f":"IF(AX229=\"\",\"\",(AX229/#REF!)*$W229)","v":""},{"$f":"IF(AY229=\"\",\"\",(AY229/#REF!)*$W229)","v":""},""]
[null,16656,null,null,"Sewer Rising",null,"PSAN12 - AN06/6-1/8A",null,null,100,null,0,17190.522700000001,null,1,17190.522700000001,null,null,{"$f":"IF(Q230=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q230,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q230,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17190.522700000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD230=\"\",\"\",(AD230/#REF!)*$W230)","v":""},"",17190.522700000001,"","","",{"$f":"IF(AJ230=\"\",\"\",(AJ230/#REF!)*$W230)","v":""},{"$f":"IF(AK230=\"\",\"\",(AK230/#REF!)*$W230)","v":""},{"$f":"IF(AL230=\"\",\"\",(AL230/#REF!)*$W230)","v":""},{"$f":"IF(AM230=\"\",\"\",(AM230/#REF!)*$W230)","v":""},{"$f":"IF(AN230=\"\",\"\",(AN230/#REF!)*$W230)","v":""},{"$f":"IF(AO230=\"\",\"\",(AO230/#REF!)*$W230)","v":""},{"$f":"IF(AP230=\"\",\"\",(AP230/#REF!)*$W230)","v":""},{"$f":"IF(AQ230=\"\",\"\",(AQ230/#REF!)*$W230)","v":""},{"$f":"IF(AR230=\"\",\"\",(AR230/#REF!)*$W230)","v":""},{"$f":"IF(AS230=\"\",\"\",(AS230/#REF!)*$W230)","v":""},{"$f":"IF(AT230=\"\",\"\",(AT230/#REF!)*$W230)","v":""},{"$f":"IF(AU230=\"\",\"\",(AU230/#REF!)*$W230)","v":""},{"$f":"IF(AV230=\"\",\"\",(AV230/#REF!)*$W230)","v":""},{"$f":"IF(AW230=\"\",\"\",(AW230/#REF!)*$W230)","v":""},{"$f":"IF(AX230=\"\",\"\",(AX230/#REF!)*$W230)","v":""},{"$f":"IF(AY230=\"\",\"\",(AY230/#REF!)*$W230)","v":""},""]
[null,16666,null,null,"Sewer Rising",null,"PSBE04 - BE01/1-10/3",null,null,150,null,0,76106.4421,null,1,76106.4421,null,null,{"$f":"IF(Q231=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q231,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q231,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},76106.4421,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD231=\"\",\"\",(AD231/#REF!)*$W231)","v":""},"",76106.4421,"","","",{"$f":"IF(AJ231=\"\",\"\",(AJ231/#REF!)*$W231)","v":""},{"$f":"IF(AK231=\"\",\"\",(AK231/#REF!)*$W231)","v":""},{"$f":"IF(AL231=\"\",\"\",(AL231/#REF!)*$W231)","v":""},{"$f":"IF(AM231=\"\",\"\",(AM231/#REF!)*$W231)","v":""},{"$f":"IF(AN231=\"\",\"\",(AN231/#REF!)*$W231)","v":""},{"$f":"IF(AO231=\"\",\"\",(AO231/#REF!)*$W231)","v":""},{"$f":"IF(AP231=\"\",\"\",(AP231/#REF!)*$W231)","v":""},{"$f":"IF(AQ231=\"\",\"\",(AQ231/#REF!)*$W231)","v":""},{"$f":"IF(AR231=\"\",\"\",(AR231/#REF!)*$W231)","v":""},{"$f":"IF(AS231=\"\",\"\",(AS231/#REF!)*$W231)","v":""},{"$f":"IF(AT231=\"\",\"\",(AT231/#REF!)*$W231)","v":""},{"$f":"IF(AU231=\"\",\"\",(AU231/#REF!)*$W231)","v":""},{"$f":"IF(AV231=\"\",\"\",(AV231/#REF!)*$W231)","v":""},{"$f":"IF(AW231=\"\",\"\",(AW231/#REF!)*$W231)","v":""},{"$f":"IF(AX231=\"\",\"\",(AX231/#REF!)*$W231)","v":""},{"$f":"IF(AY231=\"\",\"\",(AY231/#REF!)*$W231)","v":""},""]
[null,16649,null,null,"Sewer Rising",null,"PSAN02 - AN01/1-3/7",null,null,100,null,0,70126.588799999998,null,1,70126.588799999998,null,null,{"$f":"IF(Q232=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q232,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q232,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70126.588799999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD232=\"\",\"\",(AD232/#REF!)*$W232)","v":""},"",70126.588799999998,"","","",{"$f":"IF(AJ232=\"\",\"\",(AJ232/#REF!)*$W232)","v":""},{"$f":"IF(AK232=\"\",\"\",(AK232/#REF!)*$W232)","v":""},{"$f":"IF(AL232=\"\",\"\",(AL232/#REF!)*$W232)","v":""},{"$f":"IF(AM232=\"\",\"\",(AM232/#REF!)*$W232)","v":""},{"$f":"IF(AN232=\"\",\"\",(AN232/#REF!)*$W232)","v":""},{"$f":"IF(AO232=\"\",\"\",(AO232/#REF!)*$W232)","v":""},{"$f":"IF(AP232=\"\",\"\",(AP232/#REF!)*$W232)","v":""},{"$f":"IF(AQ232=\"\",\"\",(AQ232/#REF!)*$W232)","v":""},{"$f":"IF(AR232=\"\",\"\",(AR232/#REF!)*$W232)","v":""},{"$f":"IF(AS232=\"\",\"\",(AS232/#REF!)*$W232)","v":""},{"$f":"IF(AT232=\"\",\"\",(AT232/#REF!)*$W232)","v":""},{"$f":"IF(AU232=\"\",\"\",(AU232/#REF!)*$W232)","v":""},{"$f":"IF(AV232=\"\",\"\",(AV232/#REF!)*$W232)","v":""},{"$f":"IF(AW232=\"\",\"\",(AW232/#REF!)*$W232)","v":""},{"$f":"IF(AX232=\"\",\"\",(AX232/#REF!)*$W232)","v":""},{"$f":"IF(AY232=\"\",\"\",(AY232/#REF!)*$W232)","v":""},""]
[null,16650,null,null,"Sewer Rising",null,"PSAN03 - AN01/1-15/9",null,null,100,null,0,14075.0496,null,1,14075.0496,null,null,{"$f":"IF(Q233=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q233,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q233,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14075.0496,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD233=\"\",\"\",(AD233/#REF!)*$W233)","v":""},"",14075.0496,"","","",{"$f":"IF(AJ233=\"\",\"\",(AJ233/#REF!)*$W233)","v":""},{"$f":"IF(AK233=\"\",\"\",(AK233/#REF!)*$W233)","v":""},{"$f":"IF(AL233=\"\",\"\",(AL233/#REF!)*$W233)","v":""},{"$f":"IF(AM233=\"\",\"\",(AM233/#REF!)*$W233)","v":""},{"$f":"IF(AN233=\"\",\"\",(AN233/#REF!)*$W233)","v":""},{"$f":"IF(AO233=\"\",\"\",(AO233/#REF!)*$W233)","v":""},{"$f":"IF(AP233=\"\",\"\",(AP233/#REF!)*$W233)","v":""},{"$f":"IF(AQ233=\"\",\"\",(AQ233/#REF!)*$W233)","v":""},{"$f":"IF(AR233=\"\",\"\",(AR233/#REF!)*$W233)","v":""},{"$f":"IF(AS233=\"\",\"\",(AS233/#REF!)*$W233)","v":""},{"$f":"IF(AT233=\"\",\"\",(AT233/#REF!)*$W233)","v":""},{"$f":"IF(AU233=\"\",\"\",(AU233/#REF!)*$W233)","v":""},{"$f":"IF(AV233=\"\",\"\",(AV233/#REF!)*$W233)","v":""},{"$f":"IF(AW233=\"\",\"\",(AW233/#REF!)*$W233)","v":""},{"$f":"IF(AX233=\"\",\"\",(AX233/#REF!)*$W233)","v":""},{"$f":"IF(AY233=\"\",\"\",(AY233/#REF!)*$W233)","v":""},""]
[null,16664,null,null,"Sewer Rising",null,"PSAN09 - AN08/8-1/8",null,null,150,null,0,53254.450799999999,null,1,53254.450799999999,null,null,{"$f":"IF(Q234=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q234,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q234,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53254.450799999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD234=\"\",\"\",(AD234/#REF!)*$W234)","v":""},"",53254.450799999999,"","","",{"$f":"IF(AJ234=\"\",\"\",(AJ234/#REF!)*$W234)","v":""},{"$f":"IF(AK234=\"\",\"\",(AK234/#REF!)*$W234)","v":""},{"$f":"IF(AL234=\"\",\"\",(AL234/#REF!)*$W234)","v":""},{"$f":"IF(AM234=\"\",\"\",(AM234/#REF!)*$W234)","v":""},{"$f":"IF(AN234=\"\",\"\",(AN234/#REF!)*$W234)","v":""},{"$f":"IF(AO234=\"\",\"\",(AO234/#REF!)*$W234)","v":""},{"$f":"IF(AP234=\"\",\"\",(AP234/#REF!)*$W234)","v":""},{"$f":"IF(AQ234=\"\",\"\",(AQ234/#REF!)*$W234)","v":""},{"$f":"IF(AR234=\"\",\"\",(AR234/#REF!)*$W234)","v":""},{"$f":"IF(AS234=\"\",\"\",(AS234/#REF!)*$W234)","v":""},{"$f":"IF(AT234=\"\",\"\",(AT234/#REF!)*$W234)","v":""},{"$f":"IF(AU234=\"\",\"\",(AU234/#REF!)*$W234)","v":""},{"$f":"IF(AV234=\"\",\"\",(AV234/#REF!)*$W234)","v":""},{"$f":"IF(AW234=\"\",\"\",(AW234/#REF!)*$W234)","v":""},{"$f":"IF(AX234=\"\",\"\",(AX234/#REF!)*$W234)","v":""},{"$f":"IF(AY234=\"\",\"\",(AY234/#REF!)*$W234)","v":""},""]
[null,16655,null,null,"Sewer Rising",null,"PSAN06 - AN05/5-1/13",null,null,200,null,0,164981.2948,null,1,164981.2948,null,null,{"$f":"IF(Q235=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q235,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q235,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},164981.2948,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD235=\"\",\"\",(AD235/#REF!)*$W235)","v":""},"",164981.2948,"","","",{"$f":"IF(AJ235=\"\",\"\",(AJ235/#REF!)*$W235)","v":""},{"$f":"IF(AK235=\"\",\"\",(AK235/#REF!)*$W235)","v":""},{"$f":"IF(AL235=\"\",\"\",(AL235/#REF!)*$W235)","v":""},{"$f":"IF(AM235=\"\",\"\",(AM235/#REF!)*$W235)","v":""},{"$f":"IF(AN235=\"\",\"\",(AN235/#REF!)*$W235)","v":""},{"$f":"IF(AO235=\"\",\"\",(AO235/#REF!)*$W235)","v":""},{"$f":"IF(AP235=\"\",\"\",(AP235/#REF!)*$W235)","v":""},{"$f":"IF(AQ235=\"\",\"\",(AQ235/#REF!)*$W235)","v":""},{"$f":"IF(AR235=\"\",\"\",(AR235/#REF!)*$W235)","v":""},{"$f":"IF(AS235=\"\",\"\",(AS235/#REF!)*$W235)","v":""},{"$f":"IF(AT235=\"\",\"\",(AT235/#REF!)*$W235)","v":""},{"$f":"IF(AU235=\"\",\"\",(AU235/#REF!)*$W235)","v":""},{"$f":"IF(AV235=\"\",\"\",(AV235/#REF!)*$W235)","v":""},{"$f":"IF(AW235=\"\",\"\",(AW235/#REF!)*$W235)","v":""},{"$f":"IF(AX235=\"\",\"\",(AX235/#REF!)*$W235)","v":""},{"$f":"IF(AY235=\"\",\"\",(AY235/#REF!)*$W235)","v":""},""]
[null,16659,null,null,"Sewer Rising",null,"PSAN11 - AN07/7-5/5",null,null,100,null,0,64510.644,null,1,64510.644,null,null,{"$f":"IF(Q236=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q236,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q236,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},64510.644,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD236=\"\",\"\",(AD236/#REF!)*$W236)","v":""},"",64510.644,"","","",{"$f":"IF(AJ236=\"\",\"\",(AJ236/#REF!)*$W236)","v":""},{"$f":"IF(AK236=\"\",\"\",(AK236/#REF!)*$W236)","v":""},{"$f":"IF(AL236=\"\",\"\",(AL236/#REF!)*$W236)","v":""},{"$f":"IF(AM236=\"\",\"\",(AM236/#REF!)*$W236)","v":""},{"$f":"IF(AN236=\"\",\"\",(AN236/#REF!)*$W236)","v":""},{"$f":"IF(AO236=\"\",\"\",(AO236/#REF!)*$W236)","v":""},{"$f":"IF(AP236=\"\",\"\",(AP236/#REF!)*$W236)","v":""},{"$f":"IF(AQ236=\"\",\"\",(AQ236/#REF!)*$W236)","v":""},{"$f":"IF(AR236=\"\",\"\",(AR236/#REF!)*$W236)","v":""},{"$f":"IF(AS236=\"\",\"\",(AS236/#REF!)*$W236)","v":""},{"$f":"IF(AT236=\"\",\"\",(AT236/#REF!)*$W236)","v":""},{"$f":"IF(AU236=\"\",\"\",(AU236/#REF!)*$W236)","v":""},{"$f":"IF(AV236=\"\",\"\",(AV236/#REF!)*$W236)","v":""},{"$f":"IF(AW236=\"\",\"\",(AW236/#REF!)*$W236)","v":""},{"$f":"IF(AX236=\"\",\"\",(AX236/#REF!)*$W236)","v":""},{"$f":"IF(AY236=\"\",\"\",(AY236/#REF!)*$W236)","v":""},""]
[null,9984,null,null,"Sewer Gravity",null,"AN07/7-1/7 - AN07/7-1/6",null,null,225,null,0,17192.5101,null,1,17192.5101,null,null,{"$f":"IF(Q237=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q237,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q237,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17192.5101,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD237=\"\",\"\",(AD237/#REF!)*$W237)","v":""},"",17192.5101,"","","",{"$f":"IF(AJ237=\"\",\"\",(AJ237/#REF!)*$W237)","v":""},{"$f":"IF(AK237=\"\",\"\",(AK237/#REF!)*$W237)","v":""},{"$f":"IF(AL237=\"\",\"\",(AL237/#REF!)*$W237)","v":""},{"$f":"IF(AM237=\"\",\"\",(AM237/#REF!)*$W237)","v":""},{"$f":"IF(AN237=\"\",\"\",(AN237/#REF!)*$W237)","v":""},{"$f":"IF(AO237=\"\",\"\",(AO237/#REF!)*$W237)","v":""},{"$f":"IF(AP237=\"\",\"\",(AP237/#REF!)*$W237)","v":""},{"$f":"IF(AQ237=\"\",\"\",(AQ237/#REF!)*$W237)","v":""},{"$f":"IF(AR237=\"\",\"\",(AR237/#REF!)*$W237)","v":""},{"$f":"IF(AS237=\"\",\"\",(AS237/#REF!)*$W237)","v":""},{"$f":"IF(AT237=\"\",\"\",(AT237/#REF!)*$W237)","v":""},{"$f":"IF(AU237=\"\",\"\",(AU237/#REF!)*$W237)","v":""},{"$f":"IF(AV237=\"\",\"\",(AV237/#REF!)*$W237)","v":""},{"$f":"IF(AW237=\"\",\"\",(AW237/#REF!)*$W237)","v":""},{"$f":"IF(AX237=\"\",\"\",(AX237/#REF!)*$W237)","v":""},{"$f":"IF(AY237=\"\",\"\",(AY237/#REF!)*$W237)","v":""},""]
[null,9985,null,null,"Sewer Gravity",null,"AN07/7-1/6 - AN07/7-1/5",null,null,225,null,0,10289.7816,null,1,10289.7816,null,null,{"$f":"IF(Q238=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q238,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q238,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10289.7816,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD238=\"\",\"\",(AD238/#REF!)*$W238)","v":""},"",10289.7816,"","","",{"$f":"IF(AJ238=\"\",\"\",(AJ238/#REF!)*$W238)","v":""},{"$f":"IF(AK238=\"\",\"\",(AK238/#REF!)*$W238)","v":""},{"$f":"IF(AL238=\"\",\"\",(AL238/#REF!)*$W238)","v":""},{"$f":"IF(AM238=\"\",\"\",(AM238/#REF!)*$W238)","v":""},{"$f":"IF(AN238=\"\",\"\",(AN238/#REF!)*$W238)","v":""},{"$f":"IF(AO238=\"\",\"\",(AO238/#REF!)*$W238)","v":""},{"$f":"IF(AP238=\"\",\"\",(AP238/#REF!)*$W238)","v":""},{"$f":"IF(AQ238=\"\",\"\",(AQ238/#REF!)*$W238)","v":""},{"$f":"IF(AR238=\"\",\"\",(AR238/#REF!)*$W238)","v":""},{"$f":"IF(AS238=\"\",\"\",(AS238/#REF!)*$W238)","v":""},{"$f":"IF(AT238=\"\",\"\",(AT238/#REF!)*$W238)","v":""},{"$f":"IF(AU238=\"\",\"\",(AU238/#REF!)*$W238)","v":""},{"$f":"IF(AV238=\"\",\"\",(AV238/#REF!)*$W238)","v":""},{"$f":"IF(AW238=\"\",\"\",(AW238/#REF!)*$W238)","v":""},{"$f":"IF(AX238=\"\",\"\",(AX238/#REF!)*$W238)","v":""},{"$f":"IF(AY238=\"\",\"\",(AY238/#REF!)*$W238)","v":""},""]
[null,10615,null,null,"Sewer Gravity",null,"BE01/1/4 - BE01/1/3",null,null,300,null,0,67588.133499999996,null,1,67588.133499999996,null,null,{"$f":"IF(Q239=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q239,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q239,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67588.133499999996,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD239=\"\",\"\",(AD239/#REF!)*$W239)","v":""},"",67588.133499999996,"","","",{"$f":"IF(AJ239=\"\",\"\",(AJ239/#REF!)*$W239)","v":""},{"$f":"IF(AK239=\"\",\"\",(AK239/#REF!)*$W239)","v":""},{"$f":"IF(AL239=\"\",\"\",(AL239/#REF!)*$W239)","v":""},{"$f":"IF(AM239=\"\",\"\",(AM239/#REF!)*$W239)","v":""},{"$f":"IF(AN239=\"\",\"\",(AN239/#REF!)*$W239)","v":""},{"$f":"IF(AO239=\"\",\"\",(AO239/#REF!)*$W239)","v":""},{"$f":"IF(AP239=\"\",\"\",(AP239/#REF!)*$W239)","v":""},{"$f":"IF(AQ239=\"\",\"\",(AQ239/#REF!)*$W239)","v":""},{"$f":"IF(AR239=\"\",\"\",(AR239/#REF!)*$W239)","v":""},{"$f":"IF(AS239=\"\",\"\",(AS239/#REF!)*$W239)","v":""},{"$f":"IF(AT239=\"\",\"\",(AT239/#REF!)*$W239)","v":""},{"$f":"IF(AU239=\"\",\"\",(AU239/#REF!)*$W239)","v":""},{"$f":"IF(AV239=\"\",\"\",(AV239/#REF!)*$W239)","v":""},{"$f":"IF(AW239=\"\",\"\",(AW239/#REF!)*$W239)","v":""},{"$f":"IF(AX239=\"\",\"\",(AX239/#REF!)*$W239)","v":""},{"$f":"IF(AY239=\"\",\"\",(AY239/#REF!)*$W239)","v":""},""]
[null,10614,null,null,"Sewer Gravity",null,"BE01/1/5 - BE01/1/4",null,null,300,null,0,60753.378400000001,null,1,60753.378400000001,null,null,{"$f":"IF(Q240=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q240,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q240,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60753.378400000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD240=\"\",\"\",(AD240/#REF!)*$W240)","v":""},"",60753.378400000001,"","","",{"$f":"IF(AJ240=\"\",\"\",(AJ240/#REF!)*$W240)","v":""},{"$f":"IF(AK240=\"\",\"\",(AK240/#REF!)*$W240)","v":""},{"$f":"IF(AL240=\"\",\"\",(AL240/#REF!)*$W240)","v":""},{"$f":"IF(AM240=\"\",\"\",(AM240/#REF!)*$W240)","v":""},{"$f":"IF(AN240=\"\",\"\",(AN240/#REF!)*$W240)","v":""},{"$f":"IF(AO240=\"\",\"\",(AO240/#REF!)*$W240)","v":""},{"$f":"IF(AP240=\"\",\"\",(AP240/#REF!)*$W240)","v":""},{"$f":"IF(AQ240=\"\",\"\",(AQ240/#REF!)*$W240)","v":""},{"$f":"IF(AR240=\"\",\"\",(AR240/#REF!)*$W240)","v":""},{"$f":"IF(AS240=\"\",\"\",(AS240/#REF!)*$W240)","v":""},{"$f":"IF(AT240=\"\",\"\",(AT240/#REF!)*$W240)","v":""},{"$f":"IF(AU240=\"\",\"\",(AU240/#REF!)*$W240)","v":""},{"$f":"IF(AV240=\"\",\"\",(AV240/#REF!)*$W240)","v":""},{"$f":"IF(AW240=\"\",\"\",(AW240/#REF!)*$W240)","v":""},{"$f":"IF(AX240=\"\",\"\",(AX240/#REF!)*$W240)","v":""},{"$f":"IF(AY240=\"\",\"\",(AY240/#REF!)*$W240)","v":""},""]
[null,10694,null,null,"Sewer Gravity",null,"BE01/1-10/3 - BE01/1-10/2",null,null,300,null,0,27131.906500000001,null,1,27131.906500000001,null,null,{"$f":"IF(Q241=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q241,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q241,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27131.906500000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD241=\"\",\"\",(AD241/#REF!)*$W241)","v":""},"",27131.906500000001,"","","",{"$f":"IF(AJ241=\"\",\"\",(AJ241/#REF!)*$W241)","v":""},{"$f":"IF(AK241=\"\",\"\",(AK241/#REF!)*$W241)","v":""},{"$f":"IF(AL241=\"\",\"\",(AL241/#REF!)*$W241)","v":""},{"$f":"IF(AM241=\"\",\"\",(AM241/#REF!)*$W241)","v":""},{"$f":"IF(AN241=\"\",\"\",(AN241/#REF!)*$W241)","v":""},{"$f":"IF(AO241=\"\",\"\",(AO241/#REF!)*$W241)","v":""},{"$f":"IF(AP241=\"\",\"\",(AP241/#REF!)*$W241)","v":""},{"$f":"IF(AQ241=\"\",\"\",(AQ241/#REF!)*$W241)","v":""},{"$f":"IF(AR241=\"\",\"\",(AR241/#REF!)*$W241)","v":""},{"$f":"IF(AS241=\"\",\"\",(AS241/#REF!)*$W241)","v":""},{"$f":"IF(AT241=\"\",\"\",(AT241/#REF!)*$W241)","v":""},{"$f":"IF(AU241=\"\",\"\",(AU241/#REF!)*$W241)","v":""},{"$f":"IF(AV241=\"\",\"\",(AV241/#REF!)*$W241)","v":""},{"$f":"IF(AW241=\"\",\"\",(AW241/#REF!)*$W241)","v":""},{"$f":"IF(AX241=\"\",\"\",(AX241/#REF!)*$W241)","v":""},{"$f":"IF(AY241=\"\",\"\",(AY241/#REF!)*$W241)","v":""},""]
[null,10695,null,null,"Sewer Gravity",null,"BE01/1-10/2 - BE01/1-10/1",null,null,300,null,0,40939.4925,null,1,40939.4925,null,null,{"$f":"IF(Q242=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q242,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q242,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40939.4925,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD242=\"\",\"\",(AD242/#REF!)*$W242)","v":""},"",40939.4925,"","","",{"$f":"IF(AJ242=\"\",\"\",(AJ242/#REF!)*$W242)","v":""},{"$f":"IF(AK242=\"\",\"\",(AK242/#REF!)*$W242)","v":""},{"$f":"IF(AL242=\"\",\"\",(AL242/#REF!)*$W242)","v":""},{"$f":"IF(AM242=\"\",\"\",(AM242/#REF!)*$W242)","v":""},{"$f":"IF(AN242=\"\",\"\",(AN242/#REF!)*$W242)","v":""},{"$f":"IF(AO242=\"\",\"\",(AO242/#REF!)*$W242)","v":""},{"$f":"IF(AP242=\"\",\"\",(AP242/#REF!)*$W242)","v":""},{"$f":"IF(AQ242=\"\",\"\",(AQ242/#REF!)*$W242)","v":""},{"$f":"IF(AR242=\"\",\"\",(AR242/#REF!)*$W242)","v":""},{"$f":"IF(AS242=\"\",\"\",(AS242/#REF!)*$W242)","v":""},{"$f":"IF(AT242=\"\",\"\",(AT242/#REF!)*$W242)","v":""},{"$f":"IF(AU242=\"\",\"\",(AU242/#REF!)*$W242)","v":""},{"$f":"IF(AV242=\"\",\"\",(AV242/#REF!)*$W242)","v":""},{"$f":"IF(AW242=\"\",\"\",(AW242/#REF!)*$W242)","v":""},{"$f":"IF(AX242=\"\",\"\",(AX242/#REF!)*$W242)","v":""},{"$f":"IF(AY242=\"\",\"\",(AY242/#REF!)*$W242)","v":""},""]
[null,10696,null,null,"Sewer Gravity",null,"BE01/1-10/1 - BE01/1/10",null,null,300,null,0,49293.082000000002,null,1,49293.082000000002,null,null,{"$f":"IF(Q243=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q243,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q243,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49293.082000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD243=\"\",\"\",(AD243/#REF!)*$W243)","v":""},"",49293.082000000002,"","","",{"$f":"IF(AJ243=\"\",\"\",(AJ243/#REF!)*$W243)","v":""},{"$f":"IF(AK243=\"\",\"\",(AK243/#REF!)*$W243)","v":""},{"$f":"IF(AL243=\"\",\"\",(AL243/#REF!)*$W243)","v":""},{"$f":"IF(AM243=\"\",\"\",(AM243/#REF!)*$W243)","v":""},{"$f":"IF(AN243=\"\",\"\",(AN243/#REF!)*$W243)","v":""},{"$f":"IF(AO243=\"\",\"\",(AO243/#REF!)*$W243)","v":""},{"$f":"IF(AP243=\"\",\"\",(AP243/#REF!)*$W243)","v":""},{"$f":"IF(AQ243=\"\",\"\",(AQ243/#REF!)*$W243)","v":""},{"$f":"IF(AR243=\"\",\"\",(AR243/#REF!)*$W243)","v":""},{"$f":"IF(AS243=\"\",\"\",(AS243/#REF!)*$W243)","v":""},{"$f":"IF(AT243=\"\",\"\",(AT243/#REF!)*$W243)","v":""},{"$f":"IF(AU243=\"\",\"\",(AU243/#REF!)*$W243)","v":""},{"$f":"IF(AV243=\"\",\"\",(AV243/#REF!)*$W243)","v":""},{"$f":"IF(AW243=\"\",\"\",(AW243/#REF!)*$W243)","v":""},{"$f":"IF(AX243=\"\",\"\",(AX243/#REF!)*$W243)","v":""},{"$f":"IF(AY243=\"\",\"\",(AY243/#REF!)*$W243)","v":""},""]
[null,10485,null,null,"Sewer Gravity",null,"BE04/1-3/1 - BE04/3/1",null,null,225,null,0,57411.575299999997,null,1,57411.575299999997,null,null,{"$f":"IF(Q244=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q244,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q244,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57411.575299999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD244=\"\",\"\",(AD244/#REF!)*$W244)","v":""},"",57411.575299999997,"","","",{"$f":"IF(AJ244=\"\",\"\",(AJ244/#REF!)*$W244)","v":""},{"$f":"IF(AK244=\"\",\"\",(AK244/#REF!)*$W244)","v":""},{"$f":"IF(AL244=\"\",\"\",(AL244/#REF!)*$W244)","v":""},{"$f":"IF(AM244=\"\",\"\",(AM244/#REF!)*$W244)","v":""},{"$f":"IF(AN244=\"\",\"\",(AN244/#REF!)*$W244)","v":""},{"$f":"IF(AO244=\"\",\"\",(AO244/#REF!)*$W244)","v":""},{"$f":"IF(AP244=\"\",\"\",(AP244/#REF!)*$W244)","v":""},{"$f":"IF(AQ244=\"\",\"\",(AQ244/#REF!)*$W244)","v":""},{"$f":"IF(AR244=\"\",\"\",(AR244/#REF!)*$W244)","v":""},{"$f":"IF(AS244=\"\",\"\",(AS244/#REF!)*$W244)","v":""},{"$f":"IF(AT244=\"\",\"\",(AT244/#REF!)*$W244)","v":""},{"$f":"IF(AU244=\"\",\"\",(AU244/#REF!)*$W244)","v":""},{"$f":"IF(AV244=\"\",\"\",(AV244/#REF!)*$W244)","v":""},{"$f":"IF(AW244=\"\",\"\",(AW244/#REF!)*$W244)","v":""},{"$f":"IF(AX244=\"\",\"\",(AX244/#REF!)*$W244)","v":""},{"$f":"IF(AY244=\"\",\"\",(AY244/#REF!)*$W244)","v":""},""]
[null,16563,null,null,"Sewer Gravity",null,"BE04/3/1 - PSBE04",null,null,225,null,0,36549.974499999997,null,1,36549.974499999997,null,null,{"$f":"IF(Q245=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q245,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q245,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36549.974499999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD245=\"\",\"\",(AD245/#REF!)*$W245)","v":""},"",36549.974499999997,"","","",{"$f":"IF(AJ245=\"\",\"\",(AJ245/#REF!)*$W245)","v":""},{"$f":"IF(AK245=\"\",\"\",(AK245/#REF!)*$W245)","v":""},{"$f":"IF(AL245=\"\",\"\",(AL245/#REF!)*$W245)","v":""},{"$f":"IF(AM245=\"\",\"\",(AM245/#REF!)*$W245)","v":""},{"$f":"IF(AN245=\"\",\"\",(AN245/#REF!)*$W245)","v":""},{"$f":"IF(AO245=\"\",\"\",(AO245/#REF!)*$W245)","v":""},{"$f":"IF(AP245=\"\",\"\",(AP245/#REF!)*$W245)","v":""},{"$f":"IF(AQ245=\"\",\"\",(AQ245/#REF!)*$W245)","v":""},{"$f":"IF(AR245=\"\",\"\",(AR245/#REF!)*$W245)","v":""},{"$f":"IF(AS245=\"\",\"\",(AS245/#REF!)*$W245)","v":""},{"$f":"IF(AT245=\"\",\"\",(AT245/#REF!)*$W245)","v":""},{"$f":"IF(AU245=\"\",\"\",(AU245/#REF!)*$W245)","v":""},{"$f":"IF(AV245=\"\",\"\",(AV245/#REF!)*$W245)","v":""},{"$f":"IF(AW245=\"\",\"\",(AW245/#REF!)*$W245)","v":""},{"$f":"IF(AX245=\"\",\"\",(AX245/#REF!)*$W245)","v":""},{"$f":"IF(AY245=\"\",\"\",(AY245/#REF!)*$W245)","v":""},""]
[null,10759,null,null,"Sewer Gravity",null,"BE01/B1-1/6 - BE01/B1-1/5",null,null,225,null,0,21994.408200000002,null,1,21994.408200000002,null,null,{"$f":"IF(Q246=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q246,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q246,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21994.408200000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD246=\"\",\"\",(AD246/#REF!)*$W246)","v":""},"",21994.408200000002,"","","",{"$f":"IF(AJ246=\"\",\"\",(AJ246/#REF!)*$W246)","v":""},{"$f":"IF(AK246=\"\",\"\",(AK246/#REF!)*$W246)","v":""},{"$f":"IF(AL246=\"\",\"\",(AL246/#REF!)*$W246)","v":""},{"$f":"IF(AM246=\"\",\"\",(AM246/#REF!)*$W246)","v":""},{"$f":"IF(AN246=\"\",\"\",(AN246/#REF!)*$W246)","v":""},{"$f":"IF(AO246=\"\",\"\",(AO246/#REF!)*$W246)","v":""},{"$f":"IF(AP246=\"\",\"\",(AP246/#REF!)*$W246)","v":""},{"$f":"IF(AQ246=\"\",\"\",(AQ246/#REF!)*$W246)","v":""},{"$f":"IF(AR246=\"\",\"\",(AR246/#REF!)*$W246)","v":""},{"$f":"IF(AS246=\"\",\"\",(AS246/#REF!)*$W246)","v":""},{"$f":"IF(AT246=\"\",\"\",(AT246/#REF!)*$W246)","v":""},{"$f":"IF(AU246=\"\",\"\",(AU246/#REF!)*$W246)","v":""},{"$f":"IF(AV246=\"\",\"\",(AV246/#REF!)*$W246)","v":""},{"$f":"IF(AW246=\"\",\"\",(AW246/#REF!)*$W246)","v":""},{"$f":"IF(AX246=\"\",\"\",(AX246/#REF!)*$W246)","v":""},{"$f":"IF(AY246=\"\",\"\",(AY246/#REF!)*$W246)","v":""},""]
[null,28433,null,null,"Sewer Gravity",null,"AN06/6-1/4 - AN06/6-1/3A",null,null,300,null,0,58081.610500000003,null,1,58081.610500000003,null,null,{"$f":"IF(Q247=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q247,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q247,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},58081.610500000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD247=\"\",\"\",(AD247/#REF!)*$W247)","v":""},"",58081.610500000003,"","","",{"$f":"IF(AJ247=\"\",\"\",(AJ247/#REF!)*$W247)","v":""},{"$f":"IF(AK247=\"\",\"\",(AK247/#REF!)*$W247)","v":""},{"$f":"IF(AL247=\"\",\"\",(AL247/#REF!)*$W247)","v":""},{"$f":"IF(AM247=\"\",\"\",(AM247/#REF!)*$W247)","v":""},{"$f":"IF(AN247=\"\",\"\",(AN247/#REF!)*$W247)","v":""},{"$f":"IF(AO247=\"\",\"\",(AO247/#REF!)*$W247)","v":""},{"$f":"IF(AP247=\"\",\"\",(AP247/#REF!)*$W247)","v":""},{"$f":"IF(AQ247=\"\",\"\",(AQ247/#REF!)*$W247)","v":""},{"$f":"IF(AR247=\"\",\"\",(AR247/#REF!)*$W247)","v":""},{"$f":"IF(AS247=\"\",\"\",(AS247/#REF!)*$W247)","v":""},{"$f":"IF(AT247=\"\",\"\",(AT247/#REF!)*$W247)","v":""},{"$f":"IF(AU247=\"\",\"\",(AU247/#REF!)*$W247)","v":""},{"$f":"IF(AV247=\"\",\"\",(AV247/#REF!)*$W247)","v":""},{"$f":"IF(AW247=\"\",\"\",(AW247/#REF!)*$W247)","v":""},{"$f":"IF(AX247=\"\",\"\",(AX247/#REF!)*$W247)","v":""},{"$f":"IF(AY247=\"\",\"\",(AY247/#REF!)*$W247)","v":""},""]
[null,9755,null,null,"Sewer Gravity",null,"AN06/6-1/18 - AN06/6-1/17",null,null,225,null,0,40494.578000000001,null,1,40494.578000000001,null,null,{"$f":"IF(Q248=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q248,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q248,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40494.578000000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD248=\"\",\"\",(AD248/#REF!)*$W248)","v":""},"",40494.578000000001,"","","",{"$f":"IF(AJ248=\"\",\"\",(AJ248/#REF!)*$W248)","v":""},{"$f":"IF(AK248=\"\",\"\",(AK248/#REF!)*$W248)","v":""},{"$f":"IF(AL248=\"\",\"\",(AL248/#REF!)*$W248)","v":""},{"$f":"IF(AM248=\"\",\"\",(AM248/#REF!)*$W248)","v":""},{"$f":"IF(AN248=\"\",\"\",(AN248/#REF!)*$W248)","v":""},{"$f":"IF(AO248=\"\",\"\",(AO248/#REF!)*$W248)","v":""},{"$f":"IF(AP248=\"\",\"\",(AP248/#REF!)*$W248)","v":""},{"$f":"IF(AQ248=\"\",\"\",(AQ248/#REF!)*$W248)","v":""},{"$f":"IF(AR248=\"\",\"\",(AR248/#REF!)*$W248)","v":""},{"$f":"IF(AS248=\"\",\"\",(AS248/#REF!)*$W248)","v":""},{"$f":"IF(AT248=\"\",\"\",(AT248/#REF!)*$W248)","v":""},{"$f":"IF(AU248=\"\",\"\",(AU248/#REF!)*$W248)","v":""},{"$f":"IF(AV248=\"\",\"\",(AV248/#REF!)*$W248)","v":""},{"$f":"IF(AW248=\"\",\"\",(AW248/#REF!)*$W248)","v":""},{"$f":"IF(AX248=\"\",\"\",(AX248/#REF!)*$W248)","v":""},{"$f":"IF(AY248=\"\",\"\",(AY248/#REF!)*$W248)","v":""},""]
[null,9761,null,null,"Sewer Gravity",null,"AN06/6-1/12 - AN06/6-1/11",null,null,225,null,0,18537.470300000001,null,1,18537.470300000001,null,null,{"$f":"IF(Q249=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q249,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q249,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18537.470300000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD249=\"\",\"\",(AD249/#REF!)*$W249)","v":""},"",18537.470300000001,"","","",{"$f":"IF(AJ249=\"\",\"\",(AJ249/#REF!)*$W249)","v":""},{"$f":"IF(AK249=\"\",\"\",(AK249/#REF!)*$W249)","v":""},{"$f":"IF(AL249=\"\",\"\",(AL249/#REF!)*$W249)","v":""},{"$f":"IF(AM249=\"\",\"\",(AM249/#REF!)*$W249)","v":""},{"$f":"IF(AN249=\"\",\"\",(AN249/#REF!)*$W249)","v":""},{"$f":"IF(AO249=\"\",\"\",(AO249/#REF!)*$W249)","v":""},{"$f":"IF(AP249=\"\",\"\",(AP249/#REF!)*$W249)","v":""},{"$f":"IF(AQ249=\"\",\"\",(AQ249/#REF!)*$W249)","v":""},{"$f":"IF(AR249=\"\",\"\",(AR249/#REF!)*$W249)","v":""},{"$f":"IF(AS249=\"\",\"\",(AS249/#REF!)*$W249)","v":""},{"$f":"IF(AT249=\"\",\"\",(AT249/#REF!)*$W249)","v":""},{"$f":"IF(AU249=\"\",\"\",(AU249/#REF!)*$W249)","v":""},{"$f":"IF(AV249=\"\",\"\",(AV249/#REF!)*$W249)","v":""},{"$f":"IF(AW249=\"\",\"\",(AW249/#REF!)*$W249)","v":""},{"$f":"IF(AX249=\"\",\"\",(AX249/#REF!)*$W249)","v":""},{"$f":"IF(AY249=\"\",\"\",(AY249/#REF!)*$W249)","v":""},""]
[null,9987,null,null,"Sewer Gravity",null,"AN07/7-1/4 - AN07/7-1/3A",null,null,225,null,0,22015.8452,null,1,22015.8452,null,null,{"$f":"IF(Q250=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q250,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q250,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22015.8452,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD250=\"\",\"\",(AD250/#REF!)*$W250)","v":""},"",22015.8452,"","","",{"$f":"IF(AJ250=\"\",\"\",(AJ250/#REF!)*$W250)","v":""},{"$f":"IF(AK250=\"\",\"\",(AK250/#REF!)*$W250)","v":""},{"$f":"IF(AL250=\"\",\"\",(AL250/#REF!)*$W250)","v":""},{"$f":"IF(AM250=\"\",\"\",(AM250/#REF!)*$W250)","v":""},{"$f":"IF(AN250=\"\",\"\",(AN250/#REF!)*$W250)","v":""},{"$f":"IF(AO250=\"\",\"\",(AO250/#REF!)*$W250)","v":""},{"$f":"IF(AP250=\"\",\"\",(AP250/#REF!)*$W250)","v":""},{"$f":"IF(AQ250=\"\",\"\",(AQ250/#REF!)*$W250)","v":""},{"$f":"IF(AR250=\"\",\"\",(AR250/#REF!)*$W250)","v":""},{"$f":"IF(AS250=\"\",\"\",(AS250/#REF!)*$W250)","v":""},{"$f":"IF(AT250=\"\",\"\",(AT250/#REF!)*$W250)","v":""},{"$f":"IF(AU250=\"\",\"\",(AU250/#REF!)*$W250)","v":""},{"$f":"IF(AV250=\"\",\"\",(AV250/#REF!)*$W250)","v":""},{"$f":"IF(AW250=\"\",\"\",(AW250/#REF!)*$W250)","v":""},{"$f":"IF(AX250=\"\",\"\",(AX250/#REF!)*$W250)","v":""},{"$f":"IF(AY250=\"\",\"\",(AY250/#REF!)*$W250)","v":""},""]
[null,9986,null,null,"Sewer Gravity",null,"AN07/7-1/5 - AN07/7-1/4",null,null,225,null,0,20022.2,null,1,20022.2,null,null,{"$f":"IF(Q251=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q251,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q251,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20022.2,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD251=\"\",\"\",(AD251/#REF!)*$W251)","v":""},"",20022.2,"","","",{"$f":"IF(AJ251=\"\",\"\",(AJ251/#REF!)*$W251)","v":""},{"$f":"IF(AK251=\"\",\"\",(AK251/#REF!)*$W251)","v":""},{"$f":"IF(AL251=\"\",\"\",(AL251/#REF!)*$W251)","v":""},{"$f":"IF(AM251=\"\",\"\",(AM251/#REF!)*$W251)","v":""},{"$f":"IF(AN251=\"\",\"\",(AN251/#REF!)*$W251)","v":""},{"$f":"IF(AO251=\"\",\"\",(AO251/#REF!)*$W251)","v":""},{"$f":"IF(AP251=\"\",\"\",(AP251/#REF!)*$W251)","v":""},{"$f":"IF(AQ251=\"\",\"\",(AQ251/#REF!)*$W251)","v":""},{"$f":"IF(AR251=\"\",\"\",(AR251/#REF!)*$W251)","v":""},{"$f":"IF(AS251=\"\",\"\",(AS251/#REF!)*$W251)","v":""},{"$f":"IF(AT251=\"\",\"\",(AT251/#REF!)*$W251)","v":""},{"$f":"IF(AU251=\"\",\"\",(AU251/#REF!)*$W251)","v":""},{"$f":"IF(AV251=\"\",\"\",(AV251/#REF!)*$W251)","v":""},{"$f":"IF(AW251=\"\",\"\",(AW251/#REF!)*$W251)","v":""},{"$f":"IF(AX251=\"\",\"\",(AX251/#REF!)*$W251)","v":""},{"$f":"IF(AY251=\"\",\"\",(AY251/#REF!)*$W251)","v":""},""]
[null,10450,null,null,"Sewer Gravity",null,"AN14/13-7/5 - AN14/13-7/4",null,null,150,null,0,8916.8156999999992,null,1,8916.8156999999992,null,null,{"$f":"IF(Q252=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q252,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q252,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8916.8156999999992,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD252=\"\",\"\",(AD252/#REF!)*$W252)","v":""},"",8916.8156999999992,"","","",{"$f":"IF(AJ252=\"\",\"\",(AJ252/#REF!)*$W252)","v":""},{"$f":"IF(AK252=\"\",\"\",(AK252/#REF!)*$W252)","v":""},{"$f":"IF(AL252=\"\",\"\",(AL252/#REF!)*$W252)","v":""},{"$f":"IF(AM252=\"\",\"\",(AM252/#REF!)*$W252)","v":""},{"$f":"IF(AN252=\"\",\"\",(AN252/#REF!)*$W252)","v":""},{"$f":"IF(AO252=\"\",\"\",(AO252/#REF!)*$W252)","v":""},{"$f":"IF(AP252=\"\",\"\",(AP252/#REF!)*$W252)","v":""},{"$f":"IF(AQ252=\"\",\"\",(AQ252/#REF!)*$W252)","v":""},{"$f":"IF(AR252=\"\",\"\",(AR252/#REF!)*$W252)","v":""},{"$f":"IF(AS252=\"\",\"\",(AS252/#REF!)*$W252)","v":""},{"$f":"IF(AT252=\"\",\"\",(AT252/#REF!)*$W252)","v":""},{"$f":"IF(AU252=\"\",\"\",(AU252/#REF!)*$W252)","v":""},{"$f":"IF(AV252=\"\",\"\",(AV252/#REF!)*$W252)","v":""},{"$f":"IF(AW252=\"\",\"\",(AW252/#REF!)*$W252)","v":""},{"$f":"IF(AX252=\"\",\"\",(AX252/#REF!)*$W252)","v":""},{"$f":"IF(AY252=\"\",\"\",(AY252/#REF!)*$W252)","v":""},""]
[null,9668,null,null,"Sewer Gravity",null,"AN05/5-1/8 - AN05/5-1/7",null,null,300,null,0,37832.785600000003,null,1,37832.785600000003,null,null,{"$f":"IF(Q253=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q253,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q253,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37832.785600000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD253=\"\",\"\",(AD253/#REF!)*$W253)","v":""},"",37832.785600000003,"","","",{"$f":"IF(AJ253=\"\",\"\",(AJ253/#REF!)*$W253)","v":""},{"$f":"IF(AK253=\"\",\"\",(AK253/#REF!)*$W253)","v":""},{"$f":"IF(AL253=\"\",\"\",(AL253/#REF!)*$W253)","v":""},{"$f":"IF(AM253=\"\",\"\",(AM253/#REF!)*$W253)","v":""},{"$f":"IF(AN253=\"\",\"\",(AN253/#REF!)*$W253)","v":""},{"$f":"IF(AO253=\"\",\"\",(AO253/#REF!)*$W253)","v":""},{"$f":"IF(AP253=\"\",\"\",(AP253/#REF!)*$W253)","v":""},{"$f":"IF(AQ253=\"\",\"\",(AQ253/#REF!)*$W253)","v":""},{"$f":"IF(AR253=\"\",\"\",(AR253/#REF!)*$W253)","v":""},{"$f":"IF(AS253=\"\",\"\",(AS253/#REF!)*$W253)","v":""},{"$f":"IF(AT253=\"\",\"\",(AT253/#REF!)*$W253)","v":""},{"$f":"IF(AU253=\"\",\"\",(AU253/#REF!)*$W253)","v":""},{"$f":"IF(AV253=\"\",\"\",(AV253/#REF!)*$W253)","v":""},{"$f":"IF(AW253=\"\",\"\",(AW253/#REF!)*$W253)","v":""},{"$f":"IF(AX253=\"\",\"\",(AX253/#REF!)*$W253)","v":""},{"$f":"IF(AY253=\"\",\"\",(AY253/#REF!)*$W253)","v":""},""]
[null,9671,null,null,"Sewer Gravity",null,"AN05/5-1/3 - AN05/5-1/2",null,null,300,null,0,26265.8662,null,1,26265.8662,null,null,{"$f":"IF(Q254=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q254,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q254,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26265.8662,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD254=\"\",\"\",(AD254/#REF!)*$W254)","v":""},"",26265.8662,"","","",{"$f":"IF(AJ254=\"\",\"\",(AJ254/#REF!)*$W254)","v":""},{"$f":"IF(AK254=\"\",\"\",(AK254/#REF!)*$W254)","v":""},{"$f":"IF(AL254=\"\",\"\",(AL254/#REF!)*$W254)","v":""},{"$f":"IF(AM254=\"\",\"\",(AM254/#REF!)*$W254)","v":""},{"$f":"IF(AN254=\"\",\"\",(AN254/#REF!)*$W254)","v":""},{"$f":"IF(AO254=\"\",\"\",(AO254/#REF!)*$W254)","v":""},{"$f":"IF(AP254=\"\",\"\",(AP254/#REF!)*$W254)","v":""},{"$f":"IF(AQ254=\"\",\"\",(AQ254/#REF!)*$W254)","v":""},{"$f":"IF(AR254=\"\",\"\",(AR254/#REF!)*$W254)","v":""},{"$f":"IF(AS254=\"\",\"\",(AS254/#REF!)*$W254)","v":""},{"$f":"IF(AT254=\"\",\"\",(AT254/#REF!)*$W254)","v":""},{"$f":"IF(AU254=\"\",\"\",(AU254/#REF!)*$W254)","v":""},{"$f":"IF(AV254=\"\",\"\",(AV254/#REF!)*$W254)","v":""},{"$f":"IF(AW254=\"\",\"\",(AW254/#REF!)*$W254)","v":""},{"$f":"IF(AX254=\"\",\"\",(AX254/#REF!)*$W254)","v":""},{"$f":"IF(AY254=\"\",\"\",(AY254/#REF!)*$W254)","v":""},""]
[null,16542,null,null,"Sewer Gravity",null,"AN05/5-1/1 - AN05/5-1/1A",null,null,300,null,0,39351.6201,null,1,39351.6201,null,null,{"$f":"IF(Q255=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q255,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q255,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39351.6201,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD255=\"\",\"\",(AD255/#REF!)*$W255)","v":""},"",39351.6201,"","","",{"$f":"IF(AJ255=\"\",\"\",(AJ255/#REF!)*$W255)","v":""},{"$f":"IF(AK255=\"\",\"\",(AK255/#REF!)*$W255)","v":""},{"$f":"IF(AL255=\"\",\"\",(AL255/#REF!)*$W255)","v":""},{"$f":"IF(AM255=\"\",\"\",(AM255/#REF!)*$W255)","v":""},{"$f":"IF(AN255=\"\",\"\",(AN255/#REF!)*$W255)","v":""},{"$f":"IF(AO255=\"\",\"\",(AO255/#REF!)*$W255)","v":""},{"$f":"IF(AP255=\"\",\"\",(AP255/#REF!)*$W255)","v":""},{"$f":"IF(AQ255=\"\",\"\",(AQ255/#REF!)*$W255)","v":""},{"$f":"IF(AR255=\"\",\"\",(AR255/#REF!)*$W255)","v":""},{"$f":"IF(AS255=\"\",\"\",(AS255/#REF!)*$W255)","v":""},{"$f":"IF(AT255=\"\",\"\",(AT255/#REF!)*$W255)","v":""},{"$f":"IF(AU255=\"\",\"\",(AU255/#REF!)*$W255)","v":""},{"$f":"IF(AV255=\"\",\"\",(AV255/#REF!)*$W255)","v":""},{"$f":"IF(AW255=\"\",\"\",(AW255/#REF!)*$W255)","v":""},{"$f":"IF(AX255=\"\",\"\",(AX255/#REF!)*$W255)","v":""},{"$f":"IF(AY255=\"\",\"\",(AY255/#REF!)*$W255)","v":""},""]
[null,9672,null,null,"Sewer Gravity",null,"AN05/5-1/2 - AN05/5-1/1",null,null,300,null,0,24628.112099999998,null,1,24628.112099999998,null,null,{"$f":"IF(Q256=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q256,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q256,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24628.112099999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD256=\"\",\"\",(AD256/#REF!)*$W256)","v":""},"",24628.112099999998,"","","",{"$f":"IF(AJ256=\"\",\"\",(AJ256/#REF!)*$W256)","v":""},{"$f":"IF(AK256=\"\",\"\",(AK256/#REF!)*$W256)","v":""},{"$f":"IF(AL256=\"\",\"\",(AL256/#REF!)*$W256)","v":""},{"$f":"IF(AM256=\"\",\"\",(AM256/#REF!)*$W256)","v":""},{"$f":"IF(AN256=\"\",\"\",(AN256/#REF!)*$W256)","v":""},{"$f":"IF(AO256=\"\",\"\",(AO256/#REF!)*$W256)","v":""},{"$f":"IF(AP256=\"\",\"\",(AP256/#REF!)*$W256)","v":""},{"$f":"IF(AQ256=\"\",\"\",(AQ256/#REF!)*$W256)","v":""},{"$f":"IF(AR256=\"\",\"\",(AR256/#REF!)*$W256)","v":""},{"$f":"IF(AS256=\"\",\"\",(AS256/#REF!)*$W256)","v":""},{"$f":"IF(AT256=\"\",\"\",(AT256/#REF!)*$W256)","v":""},{"$f":"IF(AU256=\"\",\"\",(AU256/#REF!)*$W256)","v":""},{"$f":"IF(AV256=\"\",\"\",(AV256/#REF!)*$W256)","v":""},{"$f":"IF(AW256=\"\",\"\",(AW256/#REF!)*$W256)","v":""},{"$f":"IF(AX256=\"\",\"\",(AX256/#REF!)*$W256)","v":""},{"$f":"IF(AY256=\"\",\"\",(AY256/#REF!)*$W256)","v":""},""]
[null,10107,null,null,"Sewer Gravity",null,"AN10/10-1-1/3 - AN10/10-1-1/2",null,null,225,null,0,23941.320599999999,null,1,23941.320599999999,null,null,{"$f":"IF(Q257=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q257,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q257,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23941.320599999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD257=\"\",\"\",(AD257/#REF!)*$W257)","v":""},"",23941.320599999999,"","","",{"$f":"IF(AJ257=\"\",\"\",(AJ257/#REF!)*$W257)","v":""},{"$f":"IF(AK257=\"\",\"\",(AK257/#REF!)*$W257)","v":""},{"$f":"IF(AL257=\"\",\"\",(AL257/#REF!)*$W257)","v":""},{"$f":"IF(AM257=\"\",\"\",(AM257/#REF!)*$W257)","v":""},{"$f":"IF(AN257=\"\",\"\",(AN257/#REF!)*$W257)","v":""},{"$f":"IF(AO257=\"\",\"\",(AO257/#REF!)*$W257)","v":""},{"$f":"IF(AP257=\"\",\"\",(AP257/#REF!)*$W257)","v":""},{"$f":"IF(AQ257=\"\",\"\",(AQ257/#REF!)*$W257)","v":""},{"$f":"IF(AR257=\"\",\"\",(AR257/#REF!)*$W257)","v":""},{"$f":"IF(AS257=\"\",\"\",(AS257/#REF!)*$W257)","v":""},{"$f":"IF(AT257=\"\",\"\",(AT257/#REF!)*$W257)","v":""},{"$f":"IF(AU257=\"\",\"\",(AU257/#REF!)*$W257)","v":""},{"$f":"IF(AV257=\"\",\"\",(AV257/#REF!)*$W257)","v":""},{"$f":"IF(AW257=\"\",\"\",(AW257/#REF!)*$W257)","v":""},{"$f":"IF(AX257=\"\",\"\",(AX257/#REF!)*$W257)","v":""},{"$f":"IF(AY257=\"\",\"\",(AY257/#REF!)*$W257)","v":""},""]
[null,10609,null,null,"Sewer Gravity",null,"BE01/1/10 - BE01/1/9",null,null,300,null,0,30376.689200000001,null,1,30376.689200000001,null,null,{"$f":"IF(Q258=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q258,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q258,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30376.689200000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD258=\"\",\"\",(AD258/#REF!)*$W258)","v":""},"",30376.689200000001,"","","",{"$f":"IF(AJ258=\"\",\"\",(AJ258/#REF!)*$W258)","v":""},{"$f":"IF(AK258=\"\",\"\",(AK258/#REF!)*$W258)","v":""},{"$f":"IF(AL258=\"\",\"\",(AL258/#REF!)*$W258)","v":""},{"$f":"IF(AM258=\"\",\"\",(AM258/#REF!)*$W258)","v":""},{"$f":"IF(AN258=\"\",\"\",(AN258/#REF!)*$W258)","v":""},{"$f":"IF(AO258=\"\",\"\",(AO258/#REF!)*$W258)","v":""},{"$f":"IF(AP258=\"\",\"\",(AP258/#REF!)*$W258)","v":""},{"$f":"IF(AQ258=\"\",\"\",(AQ258/#REF!)*$W258)","v":""},{"$f":"IF(AR258=\"\",\"\",(AR258/#REF!)*$W258)","v":""},{"$f":"IF(AS258=\"\",\"\",(AS258/#REF!)*$W258)","v":""},{"$f":"IF(AT258=\"\",\"\",(AT258/#REF!)*$W258)","v":""},{"$f":"IF(AU258=\"\",\"\",(AU258/#REF!)*$W258)","v":""},{"$f":"IF(AV258=\"\",\"\",(AV258/#REF!)*$W258)","v":""},{"$f":"IF(AW258=\"\",\"\",(AW258/#REF!)*$W258)","v":""},{"$f":"IF(AX258=\"\",\"\",(AX258/#REF!)*$W258)","v":""},{"$f":"IF(AY258=\"\",\"\",(AY258/#REF!)*$W258)","v":""},""]
[null,9523,null,null,"Sewer Gravity",null,"AN01/1-15/5 - AN01/1-15/4",null,null,300,null,0,34657.0409,null,1,34657.0409,null,null,{"$f":"IF(Q259=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q259,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q259,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34657.0409,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD259=\"\",\"\",(AD259/#REF!)*$W259)","v":""},"",34657.0409,"","","",{"$f":"IF(AJ259=\"\",\"\",(AJ259/#REF!)*$W259)","v":""},{"$f":"IF(AK259=\"\",\"\",(AK259/#REF!)*$W259)","v":""},{"$f":"IF(AL259=\"\",\"\",(AL259/#REF!)*$W259)","v":""},{"$f":"IF(AM259=\"\",\"\",(AM259/#REF!)*$W259)","v":""},{"$f":"IF(AN259=\"\",\"\",(AN259/#REF!)*$W259)","v":""},{"$f":"IF(AO259=\"\",\"\",(AO259/#REF!)*$W259)","v":""},{"$f":"IF(AP259=\"\",\"\",(AP259/#REF!)*$W259)","v":""},{"$f":"IF(AQ259=\"\",\"\",(AQ259/#REF!)*$W259)","v":""},{"$f":"IF(AR259=\"\",\"\",(AR259/#REF!)*$W259)","v":""},{"$f":"IF(AS259=\"\",\"\",(AS259/#REF!)*$W259)","v":""},{"$f":"IF(AT259=\"\",\"\",(AT259/#REF!)*$W259)","v":""},{"$f":"IF(AU259=\"\",\"\",(AU259/#REF!)*$W259)","v":""},{"$f":"IF(AV259=\"\",\"\",(AV259/#REF!)*$W259)","v":""},{"$f":"IF(AW259=\"\",\"\",(AW259/#REF!)*$W259)","v":""},{"$f":"IF(AX259=\"\",\"\",(AX259/#REF!)*$W259)","v":""},{"$f":"IF(AY259=\"\",\"\",(AY259/#REF!)*$W259)","v":""},""]
[null,9498,null,null,"Sewer Gravity",null,"AN01/1-1-1/1 - AN01/1-1/8A",null,null,300,null,0,53334.562400000003,null,1,53334.562400000003,null,null,{"$f":"IF(Q260=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q260,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q260,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53334.562400000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD260=\"\",\"\",(AD260/#REF!)*$W260)","v":""},"",53334.562400000003,"","","",{"$f":"IF(AJ260=\"\",\"\",(AJ260/#REF!)*$W260)","v":""},{"$f":"IF(AK260=\"\",\"\",(AK260/#REF!)*$W260)","v":""},{"$f":"IF(AL260=\"\",\"\",(AL260/#REF!)*$W260)","v":""},{"$f":"IF(AM260=\"\",\"\",(AM260/#REF!)*$W260)","v":""},{"$f":"IF(AN260=\"\",\"\",(AN260/#REF!)*$W260)","v":""},{"$f":"IF(AO260=\"\",\"\",(AO260/#REF!)*$W260)","v":""},{"$f":"IF(AP260=\"\",\"\",(AP260/#REF!)*$W260)","v":""},{"$f":"IF(AQ260=\"\",\"\",(AQ260/#REF!)*$W260)","v":""},{"$f":"IF(AR260=\"\",\"\",(AR260/#REF!)*$W260)","v":""},{"$f":"IF(AS260=\"\",\"\",(AS260/#REF!)*$W260)","v":""},{"$f":"IF(AT260=\"\",\"\",(AT260/#REF!)*$W260)","v":""},{"$f":"IF(AU260=\"\",\"\",(AU260/#REF!)*$W260)","v":""},{"$f":"IF(AV260=\"\",\"\",(AV260/#REF!)*$W260)","v":""},{"$f":"IF(AW260=\"\",\"\",(AW260/#REF!)*$W260)","v":""},{"$f":"IF(AX260=\"\",\"\",(AX260/#REF!)*$W260)","v":""},{"$f":"IF(AY260=\"\",\"\",(AY260/#REF!)*$W260)","v":""},""]
[null,9760,null,null,"Sewer Gravity",null,"AN06/6-1/13 - AN06/6-1/12",null,null,225,null,0,18260.0749,null,1,18260.0749,null,null,{"$f":"IF(Q261=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q261,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q261,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18260.0749,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD261=\"\",\"\",(AD261/#REF!)*$W261)","v":""},"",18260.0749,"","","",{"$f":"IF(AJ261=\"\",\"\",(AJ261/#REF!)*$W261)","v":""},{"$f":"IF(AK261=\"\",\"\",(AK261/#REF!)*$W261)","v":""},{"$f":"IF(AL261=\"\",\"\",(AL261/#REF!)*$W261)","v":""},{"$f":"IF(AM261=\"\",\"\",(AM261/#REF!)*$W261)","v":""},{"$f":"IF(AN261=\"\",\"\",(AN261/#REF!)*$W261)","v":""},{"$f":"IF(AO261=\"\",\"\",(AO261/#REF!)*$W261)","v":""},{"$f":"IF(AP261=\"\",\"\",(AP261/#REF!)*$W261)","v":""},{"$f":"IF(AQ261=\"\",\"\",(AQ261/#REF!)*$W261)","v":""},{"$f":"IF(AR261=\"\",\"\",(AR261/#REF!)*$W261)","v":""},{"$f":"IF(AS261=\"\",\"\",(AS261/#REF!)*$W261)","v":""},{"$f":"IF(AT261=\"\",\"\",(AT261/#REF!)*$W261)","v":""},{"$f":"IF(AU261=\"\",\"\",(AU261/#REF!)*$W261)","v":""},{"$f":"IF(AV261=\"\",\"\",(AV261/#REF!)*$W261)","v":""},{"$f":"IF(AW261=\"\",\"\",(AW261/#REF!)*$W261)","v":""},{"$f":"IF(AX261=\"\",\"\",(AX261/#REF!)*$W261)","v":""},{"$f":"IF(AY261=\"\",\"\",(AY261/#REF!)*$W261)","v":""},""]
[null,9756,null,null,"Sewer Gravity",null,"AN06/6-1/17 - AN06/6-1/16",null,null,225,null,0,23139.146400000001,null,1,23139.146400000001,null,null,{"$f":"IF(Q262=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q262,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q262,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23139.146400000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD262=\"\",\"\",(AD262/#REF!)*$W262)","v":""},"",23139.146400000001,"","","",{"$f":"IF(AJ262=\"\",\"\",(AJ262/#REF!)*$W262)","v":""},{"$f":"IF(AK262=\"\",\"\",(AK262/#REF!)*$W262)","v":""},{"$f":"IF(AL262=\"\",\"\",(AL262/#REF!)*$W262)","v":""},{"$f":"IF(AM262=\"\",\"\",(AM262/#REF!)*$W262)","v":""},{"$f":"IF(AN262=\"\",\"\",(AN262/#REF!)*$W262)","v":""},{"$f":"IF(AO262=\"\",\"\",(AO262/#REF!)*$W262)","v":""},{"$f":"IF(AP262=\"\",\"\",(AP262/#REF!)*$W262)","v":""},{"$f":"IF(AQ262=\"\",\"\",(AQ262/#REF!)*$W262)","v":""},{"$f":"IF(AR262=\"\",\"\",(AR262/#REF!)*$W262)","v":""},{"$f":"IF(AS262=\"\",\"\",(AS262/#REF!)*$W262)","v":""},{"$f":"IF(AT262=\"\",\"\",(AT262/#REF!)*$W262)","v":""},{"$f":"IF(AU262=\"\",\"\",(AU262/#REF!)*$W262)","v":""},{"$f":"IF(AV262=\"\",\"\",(AV262/#REF!)*$W262)","v":""},{"$f":"IF(AW262=\"\",\"\",(AW262/#REF!)*$W262)","v":""},{"$f":"IF(AX262=\"\",\"\",(AX262/#REF!)*$W262)","v":""},{"$f":"IF(AY262=\"\",\"\",(AY262/#REF!)*$W262)","v":""},""]
[null,9763,null,null,"Sewer Gravity",null,"AN06/6-1/10 - AN06/6-1/9",null,null,225,null,0,32245.6031,null,1,32245.6031,null,null,{"$f":"IF(Q263=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q263,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q263,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32245.6031,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD263=\"\",\"\",(AD263/#REF!)*$W263)","v":""},"",32245.6031,"","","",{"$f":"IF(AJ263=\"\",\"\",(AJ263/#REF!)*$W263)","v":""},{"$f":"IF(AK263=\"\",\"\",(AK263/#REF!)*$W263)","v":""},{"$f":"IF(AL263=\"\",\"\",(AL263/#REF!)*$W263)","v":""},{"$f":"IF(AM263=\"\",\"\",(AM263/#REF!)*$W263)","v":""},{"$f":"IF(AN263=\"\",\"\",(AN263/#REF!)*$W263)","v":""},{"$f":"IF(AO263=\"\",\"\",(AO263/#REF!)*$W263)","v":""},{"$f":"IF(AP263=\"\",\"\",(AP263/#REF!)*$W263)","v":""},{"$f":"IF(AQ263=\"\",\"\",(AQ263/#REF!)*$W263)","v":""},{"$f":"IF(AR263=\"\",\"\",(AR263/#REF!)*$W263)","v":""},{"$f":"IF(AS263=\"\",\"\",(AS263/#REF!)*$W263)","v":""},{"$f":"IF(AT263=\"\",\"\",(AT263/#REF!)*$W263)","v":""},{"$f":"IF(AU263=\"\",\"\",(AU263/#REF!)*$W263)","v":""},{"$f":"IF(AV263=\"\",\"\",(AV263/#REF!)*$W263)","v":""},{"$f":"IF(AW263=\"\",\"\",(AW263/#REF!)*$W263)","v":""},{"$f":"IF(AX263=\"\",\"\",(AX263/#REF!)*$W263)","v":""},{"$f":"IF(AY263=\"\",\"\",(AY263/#REF!)*$W263)","v":""},""]
[null,9664,null,null,"Sewer Gravity",null,"AN05/5-1/12 - AN05/5-1/11",null,null,300,null,0,25819.975999999999,null,1,25819.975999999999,null,null,{"$f":"IF(Q264=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q264,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q264,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25819.975999999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD264=\"\",\"\",(AD264/#REF!)*$W264)","v":""},"",25819.975999999999,"","","",{"$f":"IF(AJ264=\"\",\"\",(AJ264/#REF!)*$W264)","v":""},{"$f":"IF(AK264=\"\",\"\",(AK264/#REF!)*$W264)","v":""},{"$f":"IF(AL264=\"\",\"\",(AL264/#REF!)*$W264)","v":""},{"$f":"IF(AM264=\"\",\"\",(AM264/#REF!)*$W264)","v":""},{"$f":"IF(AN264=\"\",\"\",(AN264/#REF!)*$W264)","v":""},{"$f":"IF(AO264=\"\",\"\",(AO264/#REF!)*$W264)","v":""},{"$f":"IF(AP264=\"\",\"\",(AP264/#REF!)*$W264)","v":""},{"$f":"IF(AQ264=\"\",\"\",(AQ264/#REF!)*$W264)","v":""},{"$f":"IF(AR264=\"\",\"\",(AR264/#REF!)*$W264)","v":""},{"$f":"IF(AS264=\"\",\"\",(AS264/#REF!)*$W264)","v":""},{"$f":"IF(AT264=\"\",\"\",(AT264/#REF!)*$W264)","v":""},{"$f":"IF(AU264=\"\",\"\",(AU264/#REF!)*$W264)","v":""},{"$f":"IF(AV264=\"\",\"\",(AV264/#REF!)*$W264)","v":""},{"$f":"IF(AW264=\"\",\"\",(AW264/#REF!)*$W264)","v":""},{"$f":"IF(AX264=\"\",\"\",(AX264/#REF!)*$W264)","v":""},{"$f":"IF(AY264=\"\",\"\",(AY264/#REF!)*$W264)","v":""},""]
[null,10453,null,null,"Sewer Gravity",null,"AN14/13-7/2 - AN14/13-7/1",null,null,150,null,0,22852.542600000001,null,1,22852.542600000001,null,null,{"$f":"IF(Q265=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q265,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q265,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22852.542600000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD265=\"\",\"\",(AD265/#REF!)*$W265)","v":""},"",22852.542600000001,"","","",{"$f":"IF(AJ265=\"\",\"\",(AJ265/#REF!)*$W265)","v":""},{"$f":"IF(AK265=\"\",\"\",(AK265/#REF!)*$W265)","v":""},{"$f":"IF(AL265=\"\",\"\",(AL265/#REF!)*$W265)","v":""},{"$f":"IF(AM265=\"\",\"\",(AM265/#REF!)*$W265)","v":""},{"$f":"IF(AN265=\"\",\"\",(AN265/#REF!)*$W265)","v":""},{"$f":"IF(AO265=\"\",\"\",(AO265/#REF!)*$W265)","v":""},{"$f":"IF(AP265=\"\",\"\",(AP265/#REF!)*$W265)","v":""},{"$f":"IF(AQ265=\"\",\"\",(AQ265/#REF!)*$W265)","v":""},{"$f":"IF(AR265=\"\",\"\",(AR265/#REF!)*$W265)","v":""},{"$f":"IF(AS265=\"\",\"\",(AS265/#REF!)*$W265)","v":""},{"$f":"IF(AT265=\"\",\"\",(AT265/#REF!)*$W265)","v":""},{"$f":"IF(AU265=\"\",\"\",(AU265/#REF!)*$W265)","v":""},{"$f":"IF(AV265=\"\",\"\",(AV265/#REF!)*$W265)","v":""},{"$f":"IF(AW265=\"\",\"\",(AW265/#REF!)*$W265)","v":""},{"$f":"IF(AX265=\"\",\"\",(AX265/#REF!)*$W265)","v":""},{"$f":"IF(AY265=\"\",\"\",(AY265/#REF!)*$W265)","v":""},""]
[null,10449,null,null,"Sewer Gravity",null,"AN14/13-7/6 - AN14/13-7/5",null,null,150,null,0,15665.5015,null,1,15665.5015,null,null,{"$f":"IF(Q266=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q266,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q266,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15665.5015,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD266=\"\",\"\",(AD266/#REF!)*$W266)","v":""},"",15665.5015,"","","",{"$f":"IF(AJ266=\"\",\"\",(AJ266/#REF!)*$W266)","v":""},{"$f":"IF(AK266=\"\",\"\",(AK266/#REF!)*$W266)","v":""},{"$f":"IF(AL266=\"\",\"\",(AL266/#REF!)*$W266)","v":""},{"$f":"IF(AM266=\"\",\"\",(AM266/#REF!)*$W266)","v":""},{"$f":"IF(AN266=\"\",\"\",(AN266/#REF!)*$W266)","v":""},{"$f":"IF(AO266=\"\",\"\",(AO266/#REF!)*$W266)","v":""},{"$f":"IF(AP266=\"\",\"\",(AP266/#REF!)*$W266)","v":""},{"$f":"IF(AQ266=\"\",\"\",(AQ266/#REF!)*$W266)","v":""},{"$f":"IF(AR266=\"\",\"\",(AR266/#REF!)*$W266)","v":""},{"$f":"IF(AS266=\"\",\"\",(AS266/#REF!)*$W266)","v":""},{"$f":"IF(AT266=\"\",\"\",(AT266/#REF!)*$W266)","v":""},{"$f":"IF(AU266=\"\",\"\",(AU266/#REF!)*$W266)","v":""},{"$f":"IF(AV266=\"\",\"\",(AV266/#REF!)*$W266)","v":""},{"$f":"IF(AW266=\"\",\"\",(AW266/#REF!)*$W266)","v":""},{"$f":"IF(AX266=\"\",\"\",(AX266/#REF!)*$W266)","v":""},{"$f":"IF(AY266=\"\",\"\",(AY266/#REF!)*$W266)","v":""},""]
[null,9521,null,null,"Sewer Gravity",null,"AN01/1-15/7 - AN01/1-15/6",null,null,300,null,0,19227.0635,null,1,19227.0635,null,null,{"$f":"IF(Q267=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q267,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q267,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19227.0635,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD267=\"\",\"\",(AD267/#REF!)*$W267)","v":""},"",19227.0635,"","","",{"$f":"IF(AJ267=\"\",\"\",(AJ267/#REF!)*$W267)","v":""},{"$f":"IF(AK267=\"\",\"\",(AK267/#REF!)*$W267)","v":""},{"$f":"IF(AL267=\"\",\"\",(AL267/#REF!)*$W267)","v":""},{"$f":"IF(AM267=\"\",\"\",(AM267/#REF!)*$W267)","v":""},{"$f":"IF(AN267=\"\",\"\",(AN267/#REF!)*$W267)","v":""},{"$f":"IF(AO267=\"\",\"\",(AO267/#REF!)*$W267)","v":""},{"$f":"IF(AP267=\"\",\"\",(AP267/#REF!)*$W267)","v":""},{"$f":"IF(AQ267=\"\",\"\",(AQ267/#REF!)*$W267)","v":""},{"$f":"IF(AR267=\"\",\"\",(AR267/#REF!)*$W267)","v":""},{"$f":"IF(AS267=\"\",\"\",(AS267/#REF!)*$W267)","v":""},{"$f":"IF(AT267=\"\",\"\",(AT267/#REF!)*$W267)","v":""},{"$f":"IF(AU267=\"\",\"\",(AU267/#REF!)*$W267)","v":""},{"$f":"IF(AV267=\"\",\"\",(AV267/#REF!)*$W267)","v":""},{"$f":"IF(AW267=\"\",\"\",(AW267/#REF!)*$W267)","v":""},{"$f":"IF(AX267=\"\",\"\",(AX267/#REF!)*$W267)","v":""},{"$f":"IF(AY267=\"\",\"\",(AY267/#REF!)*$W267)","v":""},""]
[null,9520,null,null,"Sewer Gravity",null,"AN01/1-15/8 - AN01/1-15/7",null,null,300,null,0,41491.795899999997,null,1,41491.795899999997,null,null,{"$f":"IF(Q268=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q268,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q268,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41491.795899999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD268=\"\",\"\",(AD268/#REF!)*$W268)","v":""},"",41491.795899999997,"","","",{"$f":"IF(AJ268=\"\",\"\",(AJ268/#REF!)*$W268)","v":""},{"$f":"IF(AK268=\"\",\"\",(AK268/#REF!)*$W268)","v":""},{"$f":"IF(AL268=\"\",\"\",(AL268/#REF!)*$W268)","v":""},{"$f":"IF(AM268=\"\",\"\",(AM268/#REF!)*$W268)","v":""},{"$f":"IF(AN268=\"\",\"\",(AN268/#REF!)*$W268)","v":""},{"$f":"IF(AO268=\"\",\"\",(AO268/#REF!)*$W268)","v":""},{"$f":"IF(AP268=\"\",\"\",(AP268/#REF!)*$W268)","v":""},{"$f":"IF(AQ268=\"\",\"\",(AQ268/#REF!)*$W268)","v":""},{"$f":"IF(AR268=\"\",\"\",(AR268/#REF!)*$W268)","v":""},{"$f":"IF(AS268=\"\",\"\",(AS268/#REF!)*$W268)","v":""},{"$f":"IF(AT268=\"\",\"\",(AT268/#REF!)*$W268)","v":""},{"$f":"IF(AU268=\"\",\"\",(AU268/#REF!)*$W268)","v":""},{"$f":"IF(AV268=\"\",\"\",(AV268/#REF!)*$W268)","v":""},{"$f":"IF(AW268=\"\",\"\",(AW268/#REF!)*$W268)","v":""},{"$f":"IF(AX268=\"\",\"\",(AX268/#REF!)*$W268)","v":""},{"$f":"IF(AY268=\"\",\"\",(AY268/#REF!)*$W268)","v":""},""]
[null,9527,null,null,"Sewer Gravity",null,"AN01/1-15/1 - AN01/1-1/5",null,null,300,null,0,46393.489000000001,null,1,46393.489000000001,null,null,{"$f":"IF(Q269=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q269,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q269,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46393.489000000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD269=\"\",\"\",(AD269/#REF!)*$W269)","v":""},"",46393.489000000001,"","","",{"$f":"IF(AJ269=\"\",\"\",(AJ269/#REF!)*$W269)","v":""},{"$f":"IF(AK269=\"\",\"\",(AK269/#REF!)*$W269)","v":""},{"$f":"IF(AL269=\"\",\"\",(AL269/#REF!)*$W269)","v":""},{"$f":"IF(AM269=\"\",\"\",(AM269/#REF!)*$W269)","v":""},{"$f":"IF(AN269=\"\",\"\",(AN269/#REF!)*$W269)","v":""},{"$f":"IF(AO269=\"\",\"\",(AO269/#REF!)*$W269)","v":""},{"$f":"IF(AP269=\"\",\"\",(AP269/#REF!)*$W269)","v":""},{"$f":"IF(AQ269=\"\",\"\",(AQ269/#REF!)*$W269)","v":""},{"$f":"IF(AR269=\"\",\"\",(AR269/#REF!)*$W269)","v":""},{"$f":"IF(AS269=\"\",\"\",(AS269/#REF!)*$W269)","v":""},{"$f":"IF(AT269=\"\",\"\",(AT269/#REF!)*$W269)","v":""},{"$f":"IF(AU269=\"\",\"\",(AU269/#REF!)*$W269)","v":""},{"$f":"IF(AV269=\"\",\"\",(AV269/#REF!)*$W269)","v":""},{"$f":"IF(AW269=\"\",\"\",(AW269/#REF!)*$W269)","v":""},{"$f":"IF(AX269=\"\",\"\",(AX269/#REF!)*$W269)","v":""},{"$f":"IF(AY269=\"\",\"\",(AY269/#REF!)*$W269)","v":""},""]
[null,9569,null,null,"Sewer Gravity",null,"AN01/1-3/5A - AN01/1-3/5",null,null,225,null,{"$f":"IF(H270=SewerTYPE1,VLOOKUP(J270,SewerUnitrates1,2,FALSE),IF(H270=SEWERTYPE2,VLOOKUP((J270&\"_\"&K270),Sewerrates2,2,FALSE),0))","v":0},9861.0406999999996,null,{"$f":"IF(N270=\"\",1,VLOOKUP(N270,Sewersitecond,2,FALSE))","v":1},9861.0406999999996,null,null,{"$f":"IF(Q270=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q270,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q270,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9861.0406999999996,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD270=\"\",\"\",(AD270/#REF!)*$W270)","v":""},"",9861.0406999999996,"","","",{"$f":"IF(AJ270=\"\",\"\",(AJ270/#REF!)*$W270)","v":""},{"$f":"IF(AK270=\"\",\"\",(AK270/#REF!)*$W270)","v":""},{"$f":"IF(AL270=\"\",\"\",(AL270/#REF!)*$W270)","v":""},{"$f":"IF(AM270=\"\",\"\",(AM270/#REF!)*$W270)","v":""},{"$f":"IF(AN270=\"\",\"\",(AN270/#REF!)*$W270)","v":""},{"$f":"IF(AO270=\"\",\"\",(AO270/#REF!)*$W270)","v":""},{"$f":"IF(AP270=\"\",\"\",(AP270/#REF!)*$W270)","v":""},{"$f":"IF(AQ270=\"\",\"\",(AQ270/#REF!)*$W270)","v":""},{"$f":"IF(AR270=\"\",\"\",(AR270/#REF!)*$W270)","v":""},{"$f":"IF(AS270=\"\",\"\",(AS270/#REF!)*$W270)","v":""},{"$f":"IF(AT270=\"\",\"\",(AT270/#REF!)*$W270)","v":""},{"$f":"IF(AU270=\"\",\"\",(AU270/#REF!)*$W270)","v":""},{"$f":"IF(AV270=\"\",\"\",(AV270/#REF!)*$W270)","v":""},{"$f":"IF(AW270=\"\",\"\",(AW270/#REF!)*$W270)","v":""},{"$f":"IF(AX270=\"\",\"\",(AX270/#REF!)*$W270)","v":""},{"$f":"IF(AY270=\"\",\"\",(AY270/#REF!)*$W270)","v":""},""]
[null,9509,null,null,"Sewer Gravity",null,"AN01/1-1-3-2/1 - AN01/1-1-3/1",null,null,300,null,0,43348.9162,null,1,{"$f":"IF(M271=\"\",\"\",M271*O271)","v":43348.9162},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},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P271+T271)*V271,0)","v":43348.9162},null,"y",null,null,null,null,null,{"$f":"IF(X271=\"y\",AE$14,IF(AND(X271>0,X271<=1),X271*AE$14,\"\"))","v":""},{"$f":"IF(Y271=\"y\",AF$14,IF(AND(Y271>0,Y271<=1),Y271*AF$14,\"\"))","v":52373},{"$f":"IF(Z271=\"y\",AG$14,IF(AND(Z271>0,Z271<=1),Z271*AG$14,\"\"))","v":""},{"$f":"IF(AA271=\"y\",AH$14,IF(AND(AA271>0,AA271<=1),AA271*AH$14,\"\"))","v":""},{"$f":"IF(AB271=\"y\",AI$14,IF(AND(AB271>0,AB271<=1),AB271*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD271=\"\",\"\",(AD271/#REF!)*$W271)","v":""},"",43348.9162,"","","",{"$f":"IF(AJ271=\"\",\"\",(AJ271/#REF!)*$W271)","v":""},{"$f":"IF(AK271=\"\",\"\",(AK271/#REF!)*$W271)","v":""},{"$f":"IF(AL271=\"\",\"\",(AL271/#REF!)*$W271)","v":""},{"$f":"IF(AM271=\"\",\"\",(AM271/#REF!)*$W271)","v":""},{"$f":"IF(AN271=\"\",\"\",(AN271/#REF!)*$W271)","v":""},{"$f":"IF(AO271=\"\",\"\",(AO271/#REF!)*$W271)","v":""},{"$f":"IF(AP271=\"\",\"\",(AP271/#REF!)*$W271)","v":""},{"$f":"IF(AQ271=\"\",\"\",(AQ271/#REF!)*$W271)","v":""},{"$f":"IF(AR271=\"\",\"\",(AR271/#REF!)*$W271)","v":""},{"$f":"IF(AS271=\"\",\"\",(AS271/#REF!)*$W271)","v":""},{"$f":"IF(AT271=\"\",\"\",(AT271/#REF!)*$W271)","v":""},{"$f":"IF(AU271=\"\",\"\",(AU271/#REF!)*$W271)","v":""},{"$f":"IF(AV271=\"\",\"\",(AV271/#REF!)*$W271)","v":""},{"$f":"IF(AW271=\"\",\"\",(AW271/#REF!)*$W271)","v":""},{"$f":"IF(AX271=\"\",\"\",(AX271/#REF!)*$W271)","v":""},{"$f":"IF(AY271=\"\",\"\",(AY271/#REF!)*$W271)","v":""},{"$f":"IF(SUM(BB271:BV271)=W271,\"\",\"ERROR\")","v":""}]
[null,9515,null,null,"Sewer Gravity",null,"AN01/1-15/12 - AN01/1-15/11",null,null,300,null,0,65033.730100000001,null,1,65033.730100000001,null,null,{"$f":"IF(Q272=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q272,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q272,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},65033.730100000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD272=\"\",\"\",(AD272/#REF!)*$W272)","v":""},"",65033.730100000001,"","","",{"$f":"IF(AJ272=\"\",\"\",(AJ272/#REF!)*$W272)","v":""},{"$f":"IF(AK272=\"\",\"\",(AK272/#REF!)*$W272)","v":""},{"$f":"IF(AL272=\"\",\"\",(AL272/#REF!)*$W272)","v":""},{"$f":"IF(AM272=\"\",\"\",(AM272/#REF!)*$W272)","v":""},{"$f":"IF(AN272=\"\",\"\",(AN272/#REF!)*$W272)","v":""},{"$f":"IF(AO272=\"\",\"\",(AO272/#REF!)*$W272)","v":""},{"$f":"IF(AP272=\"\",\"\",(AP272/#REF!)*$W272)","v":""},{"$f":"IF(AQ272=\"\",\"\",(AQ272/#REF!)*$W272)","v":""},{"$f":"IF(AR272=\"\",\"\",(AR272/#REF!)*$W272)","v":""},{"$f":"IF(AS272=\"\",\"\",(AS272/#REF!)*$W272)","v":""},{"$f":"IF(AT272=\"\",\"\",(AT272/#REF!)*$W272)","v":""},{"$f":"IF(AU272=\"\",\"\",(AU272/#REF!)*$W272)","v":""},{"$f":"IF(AV272=\"\",\"\",(AV272/#REF!)*$W272)","v":""},{"$f":"IF(AW272=\"\",\"\",(AW272/#REF!)*$W272)","v":""},{"$f":"IF(AX272=\"\",\"\",(AX272/#REF!)*$W272)","v":""},{"$f":"IF(AY272=\"\",\"\",(AY272/#REF!)*$W272)","v":""},""]
[null,9512,null,null,"Sewer Gravity",null,"AN01/1-15/14 - AN01/1-15/13A",null,null,300,null,0,19733.838800000001,null,1,19733.838800000001,null,null,{"$f":"IF(Q273=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q273,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q273,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19733.838800000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE273:AY273)","v":52373},{"$f":"IF(AD273=\"\",\"\",(AD273/#REF!)*$W273)","v":""},{"$f":"IF(AE273=\"\",\"\",(AE273/$AZ273)*$W273)","v":""},{"$f":"IF(AF273=\"\",\"\",(AF273/$AZ273)*$W273)","v":19733.838800000001},{"$f":"IF(AG273=\"\",\"\",(AG273/$AZ273)*$W273)","v":""},{"$f":"IF(AH273=\"\",\"\",(AH273/$AZ273)*$W273)","v":""},{"$f":"IF(AI273=\"\",\"\",(AI273/$AZ273)*$W273)","v":""},{"$f":"IF(AJ273=\"\",\"\",(AJ273/#REF!)*$W273)","v":""},{"$f":"IF(AK273=\"\",\"\",(AK273/#REF!)*$W273)","v":""},{"$f":"IF(AL273=\"\",\"\",(AL273/#REF!)*$W273)","v":""},{"$f":"IF(AM273=\"\",\"\",(AM273/#REF!)*$W273)","v":""},{"$f":"IF(AN273=\"\",\"\",(AN273/#REF!)*$W273)","v":""},{"$f":"IF(AO273=\"\",\"\",(AO273/#REF!)*$W273)","v":""},{"$f":"IF(AP273=\"\",\"\",(AP273/#REF!)*$W273)","v":""},{"$f":"IF(AQ273=\"\",\"\",(AQ273/#REF!)*$W273)","v":""},{"$f":"IF(AR273=\"\",\"\",(AR273/#REF!)*$W273)","v":""},{"$f":"IF(AS273=\"\",\"\",(AS273/#REF!)*$W273)","v":""},{"$f":"IF(AT273=\"\",\"\",(AT273/#REF!)*$W273)","v":""},{"$f":"IF(AU273=\"\",\"\",(AU273/#REF!)*$W273)","v":""},{"$f":"IF(AV273=\"\",\"\",(AV273/#REF!)*$W273)","v":""},{"$f":"IF(AW273=\"\",\"\",(AW273/#REF!)*$W273)","v":""},{"$f":"IF(AX273=\"\",\"\",(AX273/#REF!)*$W273)","v":""},{"$f":"IF(AY273=\"\",\"\",(AY273/#REF!)*$W273)","v":""},""]
[null,10613,null,null,"Sewer Gravity",null,"BE01/1/6 - BE01/1/5",null,null,300,null,0,43340.673999999999,null,1,43340.673999999999,null,null,{"$f":"IF(Q274=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q274,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q274,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43340.673999999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD274=\"\",\"\",(AD274/#REF!)*$W274)","v":""},"",43340.673999999999,"","","",{"$f":"IF(AJ274=\"\",\"\",(AJ274/#REF!)*$W274)","v":""},{"$f":"IF(AK274=\"\",\"\",(AK274/#REF!)*$W274)","v":""},{"$f":"IF(AL274=\"\",\"\",(AL274/#REF!)*$W274)","v":""},{"$f":"IF(AM274=\"\",\"\",(AM274/#REF!)*$W274)","v":""},{"$f":"IF(AN274=\"\",\"\",(AN274/#REF!)*$W274)","v":""},{"$f":"IF(AO274=\"\",\"\",(AO274/#REF!)*$W274)","v":""},{"$f":"IF(AP274=\"\",\"\",(AP274/#REF!)*$W274)","v":""},{"$f":"IF(AQ274=\"\",\"\",(AQ274/#REF!)*$W274)","v":""},{"$f":"IF(AR274=\"\",\"\",(AR274/#REF!)*$W274)","v":""},{"$f":"IF(AS274=\"\",\"\",(AS274/#REF!)*$W274)","v":""},{"$f":"IF(AT274=\"\",\"\",(AT274/#REF!)*$W274)","v":""},{"$f":"IF(AU274=\"\",\"\",(AU274/#REF!)*$W274)","v":""},{"$f":"IF(AV274=\"\",\"\",(AV274/#REF!)*$W274)","v":""},{"$f":"IF(AW274=\"\",\"\",(AW274/#REF!)*$W274)","v":""},{"$f":"IF(AX274=\"\",\"\",(AX274/#REF!)*$W274)","v":""},{"$f":"IF(AY274=\"\",\"\",(AY274/#REF!)*$W274)","v":""},""]
[null,10722,null,null,"Sewer Gravity",null,"BE01/6-1A/1 - BE01/1/6",null,null,225,null,0,9812.3758999999991,null,1,9812.3758999999991,null,null,{"$f":"IF(Q275=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q275,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q275,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9812.3758999999991,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD275=\"\",\"\",(AD275/#REF!)*$W275)","v":""},"",9812.3758999999991,"","","",{"$f":"IF(AJ275=\"\",\"\",(AJ275/#REF!)*$W275)","v":""},{"$f":"IF(AK275=\"\",\"\",(AK275/#REF!)*$W275)","v":""},{"$f":"IF(AL275=\"\",\"\",(AL275/#REF!)*$W275)","v":""},{"$f":"IF(AM275=\"\",\"\",(AM275/#REF!)*$W275)","v":""},{"$f":"IF(AN275=\"\",\"\",(AN275/#REF!)*$W275)","v":""},{"$f":"IF(AO275=\"\",\"\",(AO275/#REF!)*$W275)","v":""},{"$f":"IF(AP275=\"\",\"\",(AP275/#REF!)*$W275)","v":""},{"$f":"IF(AQ275=\"\",\"\",(AQ275/#REF!)*$W275)","v":""},{"$f":"IF(AR275=\"\",\"\",(AR275/#REF!)*$W275)","v":""},{"$f":"IF(AS275=\"\",\"\",(AS275/#REF!)*$W275)","v":""},{"$f":"IF(AT275=\"\",\"\",(AT275/#REF!)*$W275)","v":""},{"$f":"IF(AU275=\"\",\"\",(AU275/#REF!)*$W275)","v":""},{"$f":"IF(AV275=\"\",\"\",(AV275/#REF!)*$W275)","v":""},{"$f":"IF(AW275=\"\",\"\",(AW275/#REF!)*$W275)","v":""},{"$f":"IF(AX275=\"\",\"\",(AX275/#REF!)*$W275)","v":""},{"$f":"IF(AY275=\"\",\"\",(AY275/#REF!)*$W275)","v":""},""]
[null,10612,null,null,"Sewer Gravity",null,"BE01/1/7 - BE01/1/6",null,null,300,null,0,27203.188999999998,null,1,27203.188999999998,null,null,{"$f":"IF(Q276=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q276,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q276,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27203.188999999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD276=\"\",\"\",(AD276/#REF!)*$W276)","v":""},"",27203.188999999998,"","","",{"$f":"IF(AJ276=\"\",\"\",(AJ276/#REF!)*$W276)","v":""},{"$f":"IF(AK276=\"\",\"\",(AK276/#REF!)*$W276)","v":""},{"$f":"IF(AL276=\"\",\"\",(AL276/#REF!)*$W276)","v":""},{"$f":"IF(AM276=\"\",\"\",(AM276/#REF!)*$W276)","v":""},{"$f":"IF(AN276=\"\",\"\",(AN276/#REF!)*$W276)","v":""},{"$f":"IF(AO276=\"\",\"\",(AO276/#REF!)*$W276)","v":""},{"$f":"IF(AP276=\"\",\"\",(AP276/#REF!)*$W276)","v":""},{"$f":"IF(AQ276=\"\",\"\",(AQ276/#REF!)*$W276)","v":""},{"$f":"IF(AR276=\"\",\"\",(AR276/#REF!)*$W276)","v":""},{"$f":"IF(AS276=\"\",\"\",(AS276/#REF!)*$W276)","v":""},{"$f":"IF(AT276=\"\",\"\",(AT276/#REF!)*$W276)","v":""},{"$f":"IF(AU276=\"\",\"\",(AU276/#REF!)*$W276)","v":""},{"$f":"IF(AV276=\"\",\"\",(AV276/#REF!)*$W276)","v":""},{"$f":"IF(AW276=\"\",\"\",(AW276/#REF!)*$W276)","v":""},{"$f":"IF(AX276=\"\",\"\",(AX276/#REF!)*$W276)","v":""},{"$f":"IF(AY276=\"\",\"\",(AY276/#REF!)*$W276)","v":""},""]
[null,10611,null,null,"Sewer Gravity",null,"BE01/1/8 - BE01/1/7",null,null,300,null,0,22592.478999999999,null,1,22592.478999999999,null,null,{"$f":"IF(Q277=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q277,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q277,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22592.478999999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD277=\"\",\"\",(AD277/#REF!)*$W277)","v":""},"",22592.478999999999,"","","",{"$f":"IF(AJ277=\"\",\"\",(AJ277/#REF!)*$W277)","v":""},{"$f":"IF(AK277=\"\",\"\",(AK277/#REF!)*$W277)","v":""},{"$f":"IF(AL277=\"\",\"\",(AL277/#REF!)*$W277)","v":""},{"$f":"IF(AM277=\"\",\"\",(AM277/#REF!)*$W277)","v":""},{"$f":"IF(AN277=\"\",\"\",(AN277/#REF!)*$W277)","v":""},{"$f":"IF(AO277=\"\",\"\",(AO277/#REF!)*$W277)","v":""},{"$f":"IF(AP277=\"\",\"\",(AP277/#REF!)*$W277)","v":""},{"$f":"IF(AQ277=\"\",\"\",(AQ277/#REF!)*$W277)","v":""},{"$f":"IF(AR277=\"\",\"\",(AR277/#REF!)*$W277)","v":""},{"$f":"IF(AS277=\"\",\"\",(AS277/#REF!)*$W277)","v":""},{"$f":"IF(AT277=\"\",\"\",(AT277/#REF!)*$W277)","v":""},{"$f":"IF(AU277=\"\",\"\",(AU277/#REF!)*$W277)","v":""},{"$f":"IF(AV277=\"\",\"\",(AV277/#REF!)*$W277)","v":""},{"$f":"IF(AW277=\"\",\"\",(AW277/#REF!)*$W277)","v":""},{"$f":"IF(AX277=\"\",\"\",(AX277/#REF!)*$W277)","v":""},{"$f":"IF(AY277=\"\",\"\",(AY277/#REF!)*$W277)","v":""},""]
[null,10610,null,null,"Sewer Gravity",null,"BE01/1/9 - BE01/1/8",null,null,300,null,0,38729.964,null,1,38729.964,null,null,{"$f":"IF(Q278=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q278,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q278,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38729.964,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD278=\"\",\"\",(AD278/#REF!)*$W278)","v":""},"",38729.964,"","","",{"$f":"IF(AJ278=\"\",\"\",(AJ278/#REF!)*$W278)","v":""},{"$f":"IF(AK278=\"\",\"\",(AK278/#REF!)*$W278)","v":""},{"$f":"IF(AL278=\"\",\"\",(AL278/#REF!)*$W278)","v":""},{"$f":"IF(AM278=\"\",\"\",(AM278/#REF!)*$W278)","v":""},{"$f":"IF(AN278=\"\",\"\",(AN278/#REF!)*$W278)","v":""},{"$f":"IF(AO278=\"\",\"\",(AO278/#REF!)*$W278)","v":""},{"$f":"IF(AP278=\"\",\"\",(AP278/#REF!)*$W278)","v":""},{"$f":"IF(AQ278=\"\",\"\",(AQ278/#REF!)*$W278)","v":""},{"$f":"IF(AR278=\"\",\"\",(AR278/#REF!)*$W278)","v":""},{"$f":"IF(AS278=\"\",\"\",(AS278/#REF!)*$W278)","v":""},{"$f":"IF(AT278=\"\",\"\",(AT278/#REF!)*$W278)","v":""},{"$f":"IF(AU278=\"\",\"\",(AU278/#REF!)*$W278)","v":""},{"$f":"IF(AV278=\"\",\"\",(AV278/#REF!)*$W278)","v":""},{"$f":"IF(AW278=\"\",\"\",(AW278/#REF!)*$W278)","v":""},{"$f":"IF(AX278=\"\",\"\",(AX278/#REF!)*$W278)","v":""},{"$f":"IF(AY278=\"\",\"\",(AY278/#REF!)*$W278)","v":""},""]
[null,9537,null,null,"Sewer Gravity",null,"AN01/1-22/2 - AN01/1-22/1",null,null,225,null,0,36700.220999999998,null,1,36700.220999999998,null,null,{"$f":"IF(Q279=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q279,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q279,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36700.220999999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD279=\"\",\"\",(AD279/#REF!)*$W279)","v":""},"",36700.220999999998,"","","",{"$f":"IF(AJ279=\"\",\"\",(AJ279/#REF!)*$W279)","v":""},{"$f":"IF(AK279=\"\",\"\",(AK279/#REF!)*$W279)","v":""},{"$f":"IF(AL279=\"\",\"\",(AL279/#REF!)*$W279)","v":""},{"$f":"IF(AM279=\"\",\"\",(AM279/#REF!)*$W279)","v":""},{"$f":"IF(AN279=\"\",\"\",(AN279/#REF!)*$W279)","v":""},{"$f":"IF(AO279=\"\",\"\",(AO279/#REF!)*$W279)","v":""},{"$f":"IF(AP279=\"\",\"\",(AP279/#REF!)*$W279)","v":""},{"$f":"IF(AQ279=\"\",\"\",(AQ279/#REF!)*$W279)","v":""},{"$f":"IF(AR279=\"\",\"\",(AR279/#REF!)*$W279)","v":""},{"$f":"IF(AS279=\"\",\"\",(AS279/#REF!)*$W279)","v":""},{"$f":"IF(AT279=\"\",\"\",(AT279/#REF!)*$W279)","v":""},{"$f":"IF(AU279=\"\",\"\",(AU279/#REF!)*$W279)","v":""},{"$f":"IF(AV279=\"\",\"\",(AV279/#REF!)*$W279)","v":""},{"$f":"IF(AW279=\"\",\"\",(AW279/#REF!)*$W279)","v":""},{"$f":"IF(AX279=\"\",\"\",(AX279/#REF!)*$W279)","v":""},{"$f":"IF(AY279=\"\",\"\",(AY279/#REF!)*$W279)","v":""},""]
[null,10448,null,null,"Sewer Gravity",null,"AN14/13-7/7 - AN14/13-7/6",null,null,150,null,0,15235.028399999999,null,1,15235.028399999999,null,null,{"$f":"IF(Q280=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q280,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q280,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15235.028399999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD280=\"\",\"\",(AD280/#REF!)*$W280)","v":""},"",15235.028399999999,"","","",{"$f":"IF(AJ280=\"\",\"\",(AJ280/#REF!)*$W280)","v":""},{"$f":"IF(AK280=\"\",\"\",(AK280/#REF!)*$W280)","v":""},{"$f":"IF(AL280=\"\",\"\",(AL280/#REF!)*$W280)","v":""},{"$f":"IF(AM280=\"\",\"\",(AM280/#REF!)*$W280)","v":""},{"$f":"IF(AN280=\"\",\"\",(AN280/#REF!)*$W280)","v":""},{"$f":"IF(AO280=\"\",\"\",(AO280/#REF!)*$W280)","v":""},{"$f":"IF(AP280=\"\",\"\",(AP280/#REF!)*$W280)","v":""},{"$f":"IF(AQ280=\"\",\"\",(AQ280/#REF!)*$W280)","v":""},{"$f":"IF(AR280=\"\",\"\",(AR280/#REF!)*$W280)","v":""},{"$f":"IF(AS280=\"\",\"\",(AS280/#REF!)*$W280)","v":""},{"$f":"IF(AT280=\"\",\"\",(AT280/#REF!)*$W280)","v":""},{"$f":"IF(AU280=\"\",\"\",(AU280/#REF!)*$W280)","v":""},{"$f":"IF(AV280=\"\",\"\",(AV280/#REF!)*$W280)","v":""},{"$f":"IF(AW280=\"\",\"\",(AW280/#REF!)*$W280)","v":""},{"$f":"IF(AX280=\"\",\"\",(AX280/#REF!)*$W280)","v":""},{"$f":"IF(AY280=\"\",\"\",(AY280/#REF!)*$W280)","v":""},""]
[null,10447,null,null,"Sewer Gravity",null,"AN14/13-7/8 - AN14/13-7/7",null,null,150,null,0,12733.9457,null,1,12733.9457,null,null,{"$f":"IF(Q281=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q281,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q281,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12733.9457,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD281=\"\",\"\",(AD281/#REF!)*$W281)","v":""},"",12733.9457,"","","",{"$f":"IF(AJ281=\"\",\"\",(AJ281/#REF!)*$W281)","v":""},{"$f":"IF(AK281=\"\",\"\",(AK281/#REF!)*$W281)","v":""},{"$f":"IF(AL281=\"\",\"\",(AL281/#REF!)*$W281)","v":""},{"$f":"IF(AM281=\"\",\"\",(AM281/#REF!)*$W281)","v":""},{"$f":"IF(AN281=\"\",\"\",(AN281/#REF!)*$W281)","v":""},{"$f":"IF(AO281=\"\",\"\",(AO281/#REF!)*$W281)","v":""},{"$f":"IF(AP281=\"\",\"\",(AP281/#REF!)*$W281)","v":""},{"$f":"IF(AQ281=\"\",\"\",(AQ281/#REF!)*$W281)","v":""},{"$f":"IF(AR281=\"\",\"\",(AR281/#REF!)*$W281)","v":""},{"$f":"IF(AS281=\"\",\"\",(AS281/#REF!)*$W281)","v":""},{"$f":"IF(AT281=\"\",\"\",(AT281/#REF!)*$W281)","v":""},{"$f":"IF(AU281=\"\",\"\",(AU281/#REF!)*$W281)","v":""},{"$f":"IF(AV281=\"\",\"\",(AV281/#REF!)*$W281)","v":""},{"$f":"IF(AW281=\"\",\"\",(AW281/#REF!)*$W281)","v":""},{"$f":"IF(AX281=\"\",\"\",(AX281/#REF!)*$W281)","v":""},{"$f":"IF(AY281=\"\",\"\",(AY281/#REF!)*$W281)","v":""},""]
[null,10458,null,null,"Sewer Gravity",null,"AN14/13-7-3/3 - AN14/13-7-3/2",null,null,150,null,0,36163.146399999998,null,1,36163.146399999998,null,null,{"$f":"IF(Q282=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q282,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q282,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36163.146399999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD282=\"\",\"\",(AD282/#REF!)*$W282)","v":""},"",36163.146399999998,"","","",{"$f":"IF(AJ282=\"\",\"\",(AJ282/#REF!)*$W282)","v":""},{"$f":"IF(AK282=\"\",\"\",(AK282/#REF!)*$W282)","v":""},{"$f":"IF(AL282=\"\",\"\",(AL282/#REF!)*$W282)","v":""},{"$f":"IF(AM282=\"\",\"\",(AM282/#REF!)*$W282)","v":""},{"$f":"IF(AN282=\"\",\"\",(AN282/#REF!)*$W282)","v":""},{"$f":"IF(AO282=\"\",\"\",(AO282/#REF!)*$W282)","v":""},{"$f":"IF(AP282=\"\",\"\",(AP282/#REF!)*$W282)","v":""},{"$f":"IF(AQ282=\"\",\"\",(AQ282/#REF!)*$W282)","v":""},{"$f":"IF(AR282=\"\",\"\",(AR282/#REF!)*$W282)","v":""},{"$f":"IF(AS282=\"\",\"\",(AS282/#REF!)*$W282)","v":""},{"$f":"IF(AT282=\"\",\"\",(AT282/#REF!)*$W282)","v":""},{"$f":"IF(AU282=\"\",\"\",(AU282/#REF!)*$W282)","v":""},{"$f":"IF(AV282=\"\",\"\",(AV282/#REF!)*$W282)","v":""},{"$f":"IF(AW282=\"\",\"\",(AW282/#REF!)*$W282)","v":""},{"$f":"IF(AX282=\"\",\"\",(AX282/#REF!)*$W282)","v":""},{"$f":"IF(AY282=\"\",\"\",(AY282/#REF!)*$W282)","v":""},""]
[null,10452,null,null,"Sewer Gravity",null,"AN14/13-7/3 - AN14/13-7/2",null,null,150,null,0,23482.983800000002,null,1,23482.983800000002,null,null,{"$f":"IF(Q283=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q283,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q283,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23482.983800000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD283=\"\",\"\",(AD283/#REF!)*$W283)","v":""},"",23482.983800000002,"","","",{"$f":"IF(AJ283=\"\",\"\",(AJ283/#REF!)*$W283)","v":""},{"$f":"IF(AK283=\"\",\"\",(AK283/#REF!)*$W283)","v":""},{"$f":"IF(AL283=\"\",\"\",(AL283/#REF!)*$W283)","v":""},{"$f":"IF(AM283=\"\",\"\",(AM283/#REF!)*$W283)","v":""},{"$f":"IF(AN283=\"\",\"\",(AN283/#REF!)*$W283)","v":""},{"$f":"IF(AO283=\"\",\"\",(AO283/#REF!)*$W283)","v":""},{"$f":"IF(AP283=\"\",\"\",(AP283/#REF!)*$W283)","v":""},{"$f":"IF(AQ283=\"\",\"\",(AQ283/#REF!)*$W283)","v":""},{"$f":"IF(AR283=\"\",\"\",(AR283/#REF!)*$W283)","v":""},{"$f":"IF(AS283=\"\",\"\",(AS283/#REF!)*$W283)","v":""},{"$f":"IF(AT283=\"\",\"\",(AT283/#REF!)*$W283)","v":""},{"$f":"IF(AU283=\"\",\"\",(AU283/#REF!)*$W283)","v":""},{"$f":"IF(AV283=\"\",\"\",(AV283/#REF!)*$W283)","v":""},{"$f":"IF(AW283=\"\",\"\",(AW283/#REF!)*$W283)","v":""},{"$f":"IF(AX283=\"\",\"\",(AX283/#REF!)*$W283)","v":""},{"$f":"IF(AY283=\"\",\"\",(AY283/#REF!)*$W283)","v":""},""]
[null,10451,null,null,"Sewer Gravity",null,"AN14/13-7/4 - AN14/13-7/3",null,null,150,null,0,15619.696,null,1,15619.696,null,null,{"$f":"IF(Q284=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q284,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q284,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15619.696,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD284=\"\",\"\",(AD284/#REF!)*$W284)","v":""},"",15619.696,"","","",{"$f":"IF(AJ284=\"\",\"\",(AJ284/#REF!)*$W284)","v":""},{"$f":"IF(AK284=\"\",\"\",(AK284/#REF!)*$W284)","v":""},{"$f":"IF(AL284=\"\",\"\",(AL284/#REF!)*$W284)","v":""},{"$f":"IF(AM284=\"\",\"\",(AM284/#REF!)*$W284)","v":""},{"$f":"IF(AN284=\"\",\"\",(AN284/#REF!)*$W284)","v":""},{"$f":"IF(AO284=\"\",\"\",(AO284/#REF!)*$W284)","v":""},{"$f":"IF(AP284=\"\",\"\",(AP284/#REF!)*$W284)","v":""},{"$f":"IF(AQ284=\"\",\"\",(AQ284/#REF!)*$W284)","v":""},{"$f":"IF(AR284=\"\",\"\",(AR284/#REF!)*$W284)","v":""},{"$f":"IF(AS284=\"\",\"\",(AS284/#REF!)*$W284)","v":""},{"$f":"IF(AT284=\"\",\"\",(AT284/#REF!)*$W284)","v":""},{"$f":"IF(AU284=\"\",\"\",(AU284/#REF!)*$W284)","v":""},{"$f":"IF(AV284=\"\",\"\",(AV284/#REF!)*$W284)","v":""},{"$f":"IF(AW284=\"\",\"\",(AW284/#REF!)*$W284)","v":""},{"$f":"IF(AX284=\"\",\"\",(AX284/#REF!)*$W284)","v":""},{"$f":"IF(AY284=\"\",\"\",(AY284/#REF!)*$W284)","v":""},""]
[null,10459,null,null,"Sewer Gravity",null,"AN14/13-7-3/2 - AN14/13-7-3/1",null,null,150,null,0,29868.6741,null,1,29868.6741,null,null,{"$f":"IF(Q285=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q285,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q285,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29868.6741,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD285=\"\",\"\",(AD285/#REF!)*$W285)","v":""},"",29868.6741,"","","",{"$f":"IF(AJ285=\"\",\"\",(AJ285/#REF!)*$W285)","v":""},{"$f":"IF(AK285=\"\",\"\",(AK285/#REF!)*$W285)","v":""},{"$f":"IF(AL285=\"\",\"\",(AL285/#REF!)*$W285)","v":""},{"$f":"IF(AM285=\"\",\"\",(AM285/#REF!)*$W285)","v":""},{"$f":"IF(AN285=\"\",\"\",(AN285/#REF!)*$W285)","v":""},{"$f":"IF(AO285=\"\",\"\",(AO285/#REF!)*$W285)","v":""},{"$f":"IF(AP285=\"\",\"\",(AP285/#REF!)*$W285)","v":""},{"$f":"IF(AQ285=\"\",\"\",(AQ285/#REF!)*$W285)","v":""},{"$f":"IF(AR285=\"\",\"\",(AR285/#REF!)*$W285)","v":""},{"$f":"IF(AS285=\"\",\"\",(AS285/#REF!)*$W285)","v":""},{"$f":"IF(AT285=\"\",\"\",(AT285/#REF!)*$W285)","v":""},{"$f":"IF(AU285=\"\",\"\",(AU285/#REF!)*$W285)","v":""},{"$f":"IF(AV285=\"\",\"\",(AV285/#REF!)*$W285)","v":""},{"$f":"IF(AW285=\"\",\"\",(AW285/#REF!)*$W285)","v":""},{"$f":"IF(AX285=\"\",\"\",(AX285/#REF!)*$W285)","v":""},{"$f":"IF(AY285=\"\",\"\",(AY285/#REF!)*$W285)","v":""},""]
[null,26985,null,null,"Sewer Gravity",null,"AN14/1009B/2 - AN14/1009B/1",null,null,150,null,0,9645.8243000000002,null,1,9645.8243000000002,null,null,{"$f":"IF(Q286=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q286,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q286,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9645.8243000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD286=\"\",\"\",(AD286/#REF!)*$W286)","v":""},"",9645.8243000000002,"","","",{"$f":"IF(AJ286=\"\",\"\",(AJ286/#REF!)*$W286)","v":""},{"$f":"IF(AK286=\"\",\"\",(AK286/#REF!)*$W286)","v":""},{"$f":"IF(AL286=\"\",\"\",(AL286/#REF!)*$W286)","v":""},{"$f":"IF(AM286=\"\",\"\",(AM286/#REF!)*$W286)","v":""},{"$f":"IF(AN286=\"\",\"\",(AN286/#REF!)*$W286)","v":""},{"$f":"IF(AO286=\"\",\"\",(AO286/#REF!)*$W286)","v":""},{"$f":"IF(AP286=\"\",\"\",(AP286/#REF!)*$W286)","v":""},{"$f":"IF(AQ286=\"\",\"\",(AQ286/#REF!)*$W286)","v":""},{"$f":"IF(AR286=\"\",\"\",(AR286/#REF!)*$W286)","v":""},{"$f":"IF(AS286=\"\",\"\",(AS286/#REF!)*$W286)","v":""},{"$f":"IF(AT286=\"\",\"\",(AT286/#REF!)*$W286)","v":""},{"$f":"IF(AU286=\"\",\"\",(AU286/#REF!)*$W286)","v":""},{"$f":"IF(AV286=\"\",\"\",(AV286/#REF!)*$W286)","v":""},{"$f":"IF(AW286=\"\",\"\",(AW286/#REF!)*$W286)","v":""},{"$f":"IF(AX286=\"\",\"\",(AX286/#REF!)*$W286)","v":""},{"$f":"IF(AY286=\"\",\"\",(AY286/#REF!)*$W286)","v":""},""]
[null,16562,null,null,"Sewer Gravity",null,"AN14/13-7/1 - PSAN14",null,null,300,null,0,3635.4140000000002,null,1,3635.4140000000002,null,null,{"$f":"IF(Q287=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q287,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q287,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3635.4140000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD287=\"\",\"\",(AD287/#REF!)*$W287)","v":""},"",3635.4140000000002,"","","",{"$f":"IF(AJ287=\"\",\"\",(AJ287/#REF!)*$W287)","v":""},{"$f":"IF(AK287=\"\",\"\",(AK287/#REF!)*$W287)","v":""},{"$f":"IF(AL287=\"\",\"\",(AL287/#REF!)*$W287)","v":""},{"$f":"IF(AM287=\"\",\"\",(AM287/#REF!)*$W287)","v":""},{"$f":"IF(AN287=\"\",\"\",(AN287/#REF!)*$W287)","v":""},{"$f":"IF(AO287=\"\",\"\",(AO287/#REF!)*$W287)","v":""},{"$f":"IF(AP287=\"\",\"\",(AP287/#REF!)*$W287)","v":""},{"$f":"IF(AQ287=\"\",\"\",(AQ287/#REF!)*$W287)","v":""},{"$f":"IF(AR287=\"\",\"\",(AR287/#REF!)*$W287)","v":""},{"$f":"IF(AS287=\"\",\"\",(AS287/#REF!)*$W287)","v":""},{"$f":"IF(AT287=\"\",\"\",(AT287/#REF!)*$W287)","v":""},{"$f":"IF(AU287=\"\",\"\",(AU287/#REF!)*$W287)","v":""},{"$f":"IF(AV287=\"\",\"\",(AV287/#REF!)*$W287)","v":""},{"$f":"IF(AW287=\"\",\"\",(AW287/#REF!)*$W287)","v":""},{"$f":"IF(AX287=\"\",\"\",(AX287/#REF!)*$W287)","v":""},{"$f":"IF(AY287=\"\",\"\",(AY287/#REF!)*$W287)","v":""},""]
[null,10106,null,null,"Sewer Gravity",null,"AN10/10-1-1/4 - AN10/10-1-1/3",null,null,225,null,0,38586.680999999997,null,1,38586.680999999997,null,null,{"$f":"IF(Q288=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q288,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q288,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38586.680999999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD288=\"\",\"\",(AD288/#REF!)*$W288)","v":""},"",38586.680999999997,"","","",{"$f":"IF(AJ288=\"\",\"\",(AJ288/#REF!)*$W288)","v":""},{"$f":"IF(AK288=\"\",\"\",(AK288/#REF!)*$W288)","v":""},{"$f":"IF(AL288=\"\",\"\",(AL288/#REF!)*$W288)","v":""},{"$f":"IF(AM288=\"\",\"\",(AM288/#REF!)*$W288)","v":""},{"$f":"IF(AN288=\"\",\"\",(AN288/#REF!)*$W288)","v":""},{"$f":"IF(AO288=\"\",\"\",(AO288/#REF!)*$W288)","v":""},{"$f":"IF(AP288=\"\",\"\",(AP288/#REF!)*$W288)","v":""},{"$f":"IF(AQ288=\"\",\"\",(AQ288/#REF!)*$W288)","v":""},{"$f":"IF(AR288=\"\",\"\",(AR288/#REF!)*$W288)","v":""},{"$f":"IF(AS288=\"\",\"\",(AS288/#REF!)*$W288)","v":""},{"$f":"IF(AT288=\"\",\"\",(AT288/#REF!)*$W288)","v":""},{"$f":"IF(AU288=\"\",\"\",(AU288/#REF!)*$W288)","v":""},{"$f":"IF(AV288=\"\",\"\",(AV288/#REF!)*$W288)","v":""},{"$f":"IF(AW288=\"\",\"\",(AW288/#REF!)*$W288)","v":""},{"$f":"IF(AX288=\"\",\"\",(AX288/#REF!)*$W288)","v":""},{"$f":"IF(AY288=\"\",\"\",(AY288/#REF!)*$W288)","v":""},""]
[null,10105,null,null,"Sewer Gravity",null,"AN10/10-1-1/5 - AN10/10-1-1/4",null,null,225,null,0,28725.640299999999,null,1,28725.640299999999,null,null,{"$f":"IF(Q289=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q289,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q289,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28725.640299999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD289=\"\",\"\",(AD289/#REF!)*$W289)","v":""},"",28725.640299999999,"","","",{"$f":"IF(AJ289=\"\",\"\",(AJ289/#REF!)*$W289)","v":""},{"$f":"IF(AK289=\"\",\"\",(AK289/#REF!)*$W289)","v":""},{"$f":"IF(AL289=\"\",\"\",(AL289/#REF!)*$W289)","v":""},{"$f":"IF(AM289=\"\",\"\",(AM289/#REF!)*$W289)","v":""},{"$f":"IF(AN289=\"\",\"\",(AN289/#REF!)*$W289)","v":""},{"$f":"IF(AO289=\"\",\"\",(AO289/#REF!)*$W289)","v":""},{"$f":"IF(AP289=\"\",\"\",(AP289/#REF!)*$W289)","v":""},{"$f":"IF(AQ289=\"\",\"\",(AQ289/#REF!)*$W289)","v":""},{"$f":"IF(AR289=\"\",\"\",(AR289/#REF!)*$W289)","v":""},{"$f":"IF(AS289=\"\",\"\",(AS289/#REF!)*$W289)","v":""},{"$f":"IF(AT289=\"\",\"\",(AT289/#REF!)*$W289)","v":""},{"$f":"IF(AU289=\"\",\"\",(AU289/#REF!)*$W289)","v":""},{"$f":"IF(AV289=\"\",\"\",(AV289/#REF!)*$W289)","v":""},{"$f":"IF(AW289=\"\",\"\",(AW289/#REF!)*$W289)","v":""},{"$f":"IF(AX289=\"\",\"\",(AX289/#REF!)*$W289)","v":""},{"$f":"IF(AY289=\"\",\"\",(AY289/#REF!)*$W289)","v":""},""]
[null,"A40034",null,null,"Sewer Gravity",null,"AN10/01/01A - AN10/1/3",null,null,225,null,0,35954.211900000002,null,1,35954.211900000002,null,null,{"$f":"IF(Q290=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q290,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q290,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35954.211900000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD290=\"\",\"\",(AD290/#REF!)*$W290)","v":""},"",35954.211900000002,"","","",{"$f":"IF(AJ290=\"\",\"\",(AJ290/#REF!)*$W290)","v":""},{"$f":"IF(AK290=\"\",\"\",(AK290/#REF!)*$W290)","v":""},{"$f":"IF(AL290=\"\",\"\",(AL290/#REF!)*$W290)","v":""},{"$f":"IF(AM290=\"\",\"\",(AM290/#REF!)*$W290)","v":""},{"$f":"IF(AN290=\"\",\"\",(AN290/#REF!)*$W290)","v":""},{"$f":"IF(AO290=\"\",\"\",(AO290/#REF!)*$W290)","v":""},{"$f":"IF(AP290=\"\",\"\",(AP290/#REF!)*$W290)","v":""},{"$f":"IF(AQ290=\"\",\"\",(AQ290/#REF!)*$W290)","v":""},{"$f":"IF(AR290=\"\",\"\",(AR290/#REF!)*$W290)","v":""},{"$f":"IF(AS290=\"\",\"\",(AS290/#REF!)*$W290)","v":""},{"$f":"IF(AT290=\"\",\"\",(AT290/#REF!)*$W290)","v":""},{"$f":"IF(AU290=\"\",\"\",(AU290/#REF!)*$W290)","v":""},{"$f":"IF(AV290=\"\",\"\",(AV290/#REF!)*$W290)","v":""},{"$f":"IF(AW290=\"\",\"\",(AW290/#REF!)*$W290)","v":""},{"$f":"IF(AX290=\"\",\"\",(AX290/#REF!)*$W290)","v":""},{"$f":"IF(AY290=\"\",\"\",(AY290/#REF!)*$W290)","v":""},""]
[null,"A40031",null,null,"Sewer Gravity",null,"AN10/10-1-1/2 - AN10/02/01A",null,null,225,null,0,20450.940900000001,null,1,20450.940900000001,null,null,{"$f":"IF(Q291=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q291,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q291,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20450.940900000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD291=\"\",\"\",(AD291/#REF!)*$W291)","v":""},"",20450.940900000001,"","","",{"$f":"IF(AJ291=\"\",\"\",(AJ291/#REF!)*$W291)","v":""},{"$f":"IF(AK291=\"\",\"\",(AK291/#REF!)*$W291)","v":""},{"$f":"IF(AL291=\"\",\"\",(AL291/#REF!)*$W291)","v":""},{"$f":"IF(AM291=\"\",\"\",(AM291/#REF!)*$W291)","v":""},{"$f":"IF(AN291=\"\",\"\",(AN291/#REF!)*$W291)","v":""},{"$f":"IF(AO291=\"\",\"\",(AO291/#REF!)*$W291)","v":""},{"$f":"IF(AP291=\"\",\"\",(AP291/#REF!)*$W291)","v":""},{"$f":"IF(AQ291=\"\",\"\",(AQ291/#REF!)*$W291)","v":""},{"$f":"IF(AR291=\"\",\"\",(AR291/#REF!)*$W291)","v":""},{"$f":"IF(AS291=\"\",\"\",(AS291/#REF!)*$W291)","v":""},{"$f":"IF(AT291=\"\",\"\",(AT291/#REF!)*$W291)","v":""},{"$f":"IF(AU291=\"\",\"\",(AU291/#REF!)*$W291)","v":""},{"$f":"IF(AV291=\"\",\"\",(AV291/#REF!)*$W291)","v":""},{"$f":"IF(AW291=\"\",\"\",(AW291/#REF!)*$W291)","v":""},{"$f":"IF(AX291=\"\",\"\",(AX291/#REF!)*$W291)","v":""},{"$f":"IF(AY291=\"\",\"\",(AY291/#REF!)*$W291)","v":""},""]
[null,9516,null,null,"Sewer Gravity",null,"AN01/1-15/11 - AN01/1-15/10A",null,null,300,null,0,29508.544000000002,null,1,29508.544000000002,null,null,{"$f":"IF(Q292=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q292,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q292,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29508.544000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD292=\"\",\"\",(AD292/#REF!)*$W292)","v":""},"",29508.544000000002,"","","",{"$f":"IF(AJ292=\"\",\"\",(AJ292/#REF!)*$W292)","v":""},{"$f":"IF(AK292=\"\",\"\",(AK292/#REF!)*$W292)","v":""},{"$f":"IF(AL292=\"\",\"\",(AL292/#REF!)*$W292)","v":""},{"$f":"IF(AM292=\"\",\"\",(AM292/#REF!)*$W292)","v":""},{"$f":"IF(AN292=\"\",\"\",(AN292/#REF!)*$W292)","v":""},{"$f":"IF(AO292=\"\",\"\",(AO292/#REF!)*$W292)","v":""},{"$f":"IF(AP292=\"\",\"\",(AP292/#REF!)*$W292)","v":""},{"$f":"IF(AQ292=\"\",\"\",(AQ292/#REF!)*$W292)","v":""},{"$f":"IF(AR292=\"\",\"\",(AR292/#REF!)*$W292)","v":""},{"$f":"IF(AS292=\"\",\"\",(AS292/#REF!)*$W292)","v":""},{"$f":"IF(AT292=\"\",\"\",(AT292/#REF!)*$W292)","v":""},{"$f":"IF(AU292=\"\",\"\",(AU292/#REF!)*$W292)","v":""},{"$f":"IF(AV292=\"\",\"\",(AV292/#REF!)*$W292)","v":""},{"$f":"IF(AW292=\"\",\"\",(AW292/#REF!)*$W292)","v":""},{"$f":"IF(AX292=\"\",\"\",(AX292/#REF!)*$W292)","v":""},{"$f":"IF(AY292=\"\",\"\",(AY292/#REF!)*$W292)","v":""},""]
[null,9513,null,null,"Sewer Gravity",null,"AN01/1-15/13A - AN01/1-15/13",null,null,300,null,0,13924.3442,null,1,13924.3442,null,null,{"$f":"IF(Q293=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q293,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q293,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13924.3442,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD293=\"\",\"\",(AD293/#REF!)*$W293)","v":""},"",13924.3442,"","","",{"$f":"IF(AJ293=\"\",\"\",(AJ293/#REF!)*$W293)","v":""},{"$f":"IF(AK293=\"\",\"\",(AK293/#REF!)*$W293)","v":""},{"$f":"IF(AL293=\"\",\"\",(AL293/#REF!)*$W293)","v":""},{"$f":"IF(AM293=\"\",\"\",(AM293/#REF!)*$W293)","v":""},{"$f":"IF(AN293=\"\",\"\",(AN293/#REF!)*$W293)","v":""},{"$f":"IF(AO293=\"\",\"\",(AO293/#REF!)*$W293)","v":""},{"$f":"IF(AP293=\"\",\"\",(AP293/#REF!)*$W293)","v":""},{"$f":"IF(AQ293=\"\",\"\",(AQ293/#REF!)*$W293)","v":""},{"$f":"IF(AR293=\"\",\"\",(AR293/#REF!)*$W293)","v":""},{"$f":"IF(AS293=\"\",\"\",(AS293/#REF!)*$W293)","v":""},{"$f":"IF(AT293=\"\",\"\",(AT293/#REF!)*$W293)","v":""},{"$f":"IF(AU293=\"\",\"\",(AU293/#REF!)*$W293)","v":""},{"$f":"IF(AV293=\"\",\"\",(AV293/#REF!)*$W293)","v":""},{"$f":"IF(AW293=\"\",\"\",(AW293/#REF!)*$W293)","v":""},{"$f":"IF(AX293=\"\",\"\",(AX293/#REF!)*$W293)","v":""},{"$f":"IF(AY293=\"\",\"\",(AY293/#REF!)*$W293)","v":""},""]
[null,9514,null,null,"Sewer Gravity",null,"AN01/1-15/13 - AN01/1-15/12",null,null,300,null,0,28678.6162,null,1,28678.6162,null,null,{"$f":"IF(Q294=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q294,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q294,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28678.6162,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD294=\"\",\"\",(AD294/#REF!)*$W294)","v":""},"",28678.6162,"","","",{"$f":"IF(AJ294=\"\",\"\",(AJ294/#REF!)*$W294)","v":""},{"$f":"IF(AK294=\"\",\"\",(AK294/#REF!)*$W294)","v":""},{"$f":"IF(AL294=\"\",\"\",(AL294/#REF!)*$W294)","v":""},{"$f":"IF(AM294=\"\",\"\",(AM294/#REF!)*$W294)","v":""},{"$f":"IF(AN294=\"\",\"\",(AN294/#REF!)*$W294)","v":""},{"$f":"IF(AO294=\"\",\"\",(AO294/#REF!)*$W294)","v":""},{"$f":"IF(AP294=\"\",\"\",(AP294/#REF!)*$W294)","v":""},{"$f":"IF(AQ294=\"\",\"\",(AQ294/#REF!)*$W294)","v":""},{"$f":"IF(AR294=\"\",\"\",(AR294/#REF!)*$W294)","v":""},{"$f":"IF(AS294=\"\",\"\",(AS294/#REF!)*$W294)","v":""},{"$f":"IF(AT294=\"\",\"\",(AT294/#REF!)*$W294)","v":""},{"$f":"IF(AU294=\"\",\"\",(AU294/#REF!)*$W294)","v":""},{"$f":"IF(AV294=\"\",\"\",(AV294/#REF!)*$W294)","v":""},{"$f":"IF(AW294=\"\",\"\",(AW294/#REF!)*$W294)","v":""},{"$f":"IF(AX294=\"\",\"\",(AX294/#REF!)*$W294)","v":""},{"$f":"IF(AY294=\"\",\"\",(AY294/#REF!)*$W294)","v":""},""]
[null,9517,null,null,"Sewer Gravity",null,"AN01/1-15/10A - AN01/1-15/10",null,null,300,null,0,4702.9242000000004,null,1,4702.9242000000004,null,null,{"$f":"IF(Q295=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q295,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q295,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4702.9242000000004,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD295=\"\",\"\",(AD295/#REF!)*$W295)","v":""},"",4702.9242000000004,"","","",{"$f":"IF(AJ295=\"\",\"\",(AJ295/#REF!)*$W295)","v":""},{"$f":"IF(AK295=\"\",\"\",(AK295/#REF!)*$W295)","v":""},{"$f":"IF(AL295=\"\",\"\",(AL295/#REF!)*$W295)","v":""},{"$f":"IF(AM295=\"\",\"\",(AM295/#REF!)*$W295)","v":""},{"$f":"IF(AN295=\"\",\"\",(AN295/#REF!)*$W295)","v":""},{"$f":"IF(AO295=\"\",\"\",(AO295/#REF!)*$W295)","v":""},{"$f":"IF(AP295=\"\",\"\",(AP295/#REF!)*$W295)","v":""},{"$f":"IF(AQ295=\"\",\"\",(AQ295/#REF!)*$W295)","v":""},{"$f":"IF(AR295=\"\",\"\",(AR295/#REF!)*$W295)","v":""},{"$f":"IF(AS295=\"\",\"\",(AS295/#REF!)*$W295)","v":""},{"$f":"IF(AT295=\"\",\"\",(AT295/#REF!)*$W295)","v":""},{"$f":"IF(AU295=\"\",\"\",(AU295/#REF!)*$W295)","v":""},{"$f":"IF(AV295=\"\",\"\",(AV295/#REF!)*$W295)","v":""},{"$f":"IF(AW295=\"\",\"\",(AW295/#REF!)*$W295)","v":""},{"$f":"IF(AX295=\"\",\"\",(AX295/#REF!)*$W295)","v":""},{"$f":"IF(AY295=\"\",\"\",(AY295/#REF!)*$W295)","v":""},""]
[null,9568,null,null,"Sewer Gravity",null,"AN01/1-3/6 - AN01/1-3/5A",null,null,225,null,0,17021.0137,null,1,17021.0137,null,null,{"$f":"IF(Q296=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q296,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q296,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17021.0137,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD296=\"\",\"\",(AD296/#REF!)*$W296)","v":""},"",17021.0137,"","","",{"$f":"IF(AJ296=\"\",\"\",(AJ296/#REF!)*$W296)","v":""},{"$f":"IF(AK296=\"\",\"\",(AK296/#REF!)*$W296)","v":""},{"$f":"IF(AL296=\"\",\"\",(AL296/#REF!)*$W296)","v":""},{"$f":"IF(AM296=\"\",\"\",(AM296/#REF!)*$W296)","v":""},{"$f":"IF(AN296=\"\",\"\",(AN296/#REF!)*$W296)","v":""},{"$f":"IF(AO296=\"\",\"\",(AO296/#REF!)*$W296)","v":""},{"$f":"IF(AP296=\"\",\"\",(AP296/#REF!)*$W296)","v":""},{"$f":"IF(AQ296=\"\",\"\",(AQ296/#REF!)*$W296)","v":""},{"$f":"IF(AR296=\"\",\"\",(AR296/#REF!)*$W296)","v":""},{"$f":"IF(AS296=\"\",\"\",(AS296/#REF!)*$W296)","v":""},{"$f":"IF(AT296=\"\",\"\",(AT296/#REF!)*$W296)","v":""},{"$f":"IF(AU296=\"\",\"\",(AU296/#REF!)*$W296)","v":""},{"$f":"IF(AV296=\"\",\"\",(AV296/#REF!)*$W296)","v":""},{"$f":"IF(AW296=\"\",\"\",(AW296/#REF!)*$W296)","v":""},{"$f":"IF(AX296=\"\",\"\",(AX296/#REF!)*$W296)","v":""},{"$f":"IF(AY296=\"\",\"\",(AY296/#REF!)*$W296)","v":""},""]
[null,9570,null,null,"Sewer Gravity",null,"AN01/1-3/5 - AN01/1-3/4A",null,null,225,null,0,39229.792399999998,null,1,39229.792399999998,null,null,{"$f":"IF(Q297=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q297,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q297,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39229.792399999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD297=\"\",\"\",(AD297/#REF!)*$W297)","v":""},"",39229.792399999998,"","","",{"$f":"IF(AJ297=\"\",\"\",(AJ297/#REF!)*$W297)","v":""},{"$f":"IF(AK297=\"\",\"\",(AK297/#REF!)*$W297)","v":""},{"$f":"IF(AL297=\"\",\"\",(AL297/#REF!)*$W297)","v":""},{"$f":"IF(AM297=\"\",\"\",(AM297/#REF!)*$W297)","v":""},{"$f":"IF(AN297=\"\",\"\",(AN297/#REF!)*$W297)","v":""},{"$f":"IF(AO297=\"\",\"\",(AO297/#REF!)*$W297)","v":""},{"$f":"IF(AP297=\"\",\"\",(AP297/#REF!)*$W297)","v":""},{"$f":"IF(AQ297=\"\",\"\",(AQ297/#REF!)*$W297)","v":""},{"$f":"IF(AR297=\"\",\"\",(AR297/#REF!)*$W297)","v":""},{"$f":"IF(AS297=\"\",\"\",(AS297/#REF!)*$W297)","v":""},{"$f":"IF(AT297=\"\",\"\",(AT297/#REF!)*$W297)","v":""},{"$f":"IF(AU297=\"\",\"\",(AU297/#REF!)*$W297)","v":""},{"$f":"IF(AV297=\"\",\"\",(AV297/#REF!)*$W297)","v":""},{"$f":"IF(AW297=\"\",\"\",(AW297/#REF!)*$W297)","v":""},{"$f":"IF(AX297=\"\",\"\",(AX297/#REF!)*$W297)","v":""},{"$f":"IF(AY297=\"\",\"\",(AY297/#REF!)*$W297)","v":""},""]
[null,9571,null,null,"Sewer Gravity",null,"AN01/1-3/4A - AN01/1-3/4",null,null,225,null,0,2186.5785999999998,null,1,2186.5785999999998,null,null,{"$f":"IF(Q298=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q298,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q298,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2186.5785999999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD298=\"\",\"\",(AD298/#REF!)*$W298)","v":""},"",2186.5785999999998,"","","",{"$f":"IF(AJ298=\"\",\"\",(AJ298/#REF!)*$W298)","v":""},{"$f":"IF(AK298=\"\",\"\",(AK298/#REF!)*$W298)","v":""},{"$f":"IF(AL298=\"\",\"\",(AL298/#REF!)*$W298)","v":""},{"$f":"IF(AM298=\"\",\"\",(AM298/#REF!)*$W298)","v":""},{"$f":"IF(AN298=\"\",\"\",(AN298/#REF!)*$W298)","v":""},{"$f":"IF(AO298=\"\",\"\",(AO298/#REF!)*$W298)","v":""},{"$f":"IF(AP298=\"\",\"\",(AP298/#REF!)*$W298)","v":""},{"$f":"IF(AQ298=\"\",\"\",(AQ298/#REF!)*$W298)","v":""},{"$f":"IF(AR298=\"\",\"\",(AR298/#REF!)*$W298)","v":""},{"$f":"IF(AS298=\"\",\"\",(AS298/#REF!)*$W298)","v":""},{"$f":"IF(AT298=\"\",\"\",(AT298/#REF!)*$W298)","v":""},{"$f":"IF(AU298=\"\",\"\",(AU298/#REF!)*$W298)","v":""},{"$f":"IF(AV298=\"\",\"\",(AV298/#REF!)*$W298)","v":""},{"$f":"IF(AW298=\"\",\"\",(AW298/#REF!)*$W298)","v":""},{"$f":"IF(AX298=\"\",\"\",(AX298/#REF!)*$W298)","v":""},{"$f":"IF(AY298=\"\",\"\",(AY298/#REF!)*$W298)","v":""},""]
[null,9572,null,null,"Sewer Gravity",null,"AN01/1-3/4 - AN01/1-3/3A",null,null,225,null,0,14145.0198,null,1,14145.0198,null,null,{"$f":"IF(Q299=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q299,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q299,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14145.0198,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD299=\"\",\"\",(AD299/#REF!)*$W299)","v":""},"",14145.0198,"","","",{"$f":"IF(AJ299=\"\",\"\",(AJ299/#REF!)*$W299)","v":""},{"$f":"IF(AK299=\"\",\"\",(AK299/#REF!)*$W299)","v":""},{"$f":"IF(AL299=\"\",\"\",(AL299/#REF!)*$W299)","v":""},{"$f":"IF(AM299=\"\",\"\",(AM299/#REF!)*$W299)","v":""},{"$f":"IF(AN299=\"\",\"\",(AN299/#REF!)*$W299)","v":""},{"$f":"IF(AO299=\"\",\"\",(AO299/#REF!)*$W299)","v":""},{"$f":"IF(AP299=\"\",\"\",(AP299/#REF!)*$W299)","v":""},{"$f":"IF(AQ299=\"\",\"\",(AQ299/#REF!)*$W299)","v":""},{"$f":"IF(AR299=\"\",\"\",(AR299/#REF!)*$W299)","v":""},{"$f":"IF(AS299=\"\",\"\",(AS299/#REF!)*$W299)","v":""},{"$f":"IF(AT299=\"\",\"\",(AT299/#REF!)*$W299)","v":""},{"$f":"IF(AU299=\"\",\"\",(AU299/#REF!)*$W299)","v":""},{"$f":"IF(AV299=\"\",\"\",(AV299/#REF!)*$W299)","v":""},{"$f":"IF(AW299=\"\",\"\",(AW299/#REF!)*$W299)","v":""},{"$f":"IF(AX299=\"\",\"\",(AX299/#REF!)*$W299)","v":""},{"$f":"IF(AY299=\"\",\"\",(AY299/#REF!)*$W299)","v":""},""]
[null,9567,null,null,"Sewer Gravity",null,"AN01/1-3/7 - AN01/1-3/6",null,null,225,null,0,18137.1613,null,1,18137.1613,null,null,{"$f":"IF(Q300=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q300,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q300,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18137.1613,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD300=\"\",\"\",(AD300/#REF!)*$W300)","v":""},"",18137.1613,"","","",{"$f":"IF(AJ300=\"\",\"\",(AJ300/#REF!)*$W300)","v":""},{"$f":"IF(AK300=\"\",\"\",(AK300/#REF!)*$W300)","v":""},{"$f":"IF(AL300=\"\",\"\",(AL300/#REF!)*$W300)","v":""},{"$f":"IF(AM300=\"\",\"\",(AM300/#REF!)*$W300)","v":""},{"$f":"IF(AN300=\"\",\"\",(AN300/#REF!)*$W300)","v":""},{"$f":"IF(AO300=\"\",\"\",(AO300/#REF!)*$W300)","v":""},{"$f":"IF(AP300=\"\",\"\",(AP300/#REF!)*$W300)","v":""},{"$f":"IF(AQ300=\"\",\"\",(AQ300/#REF!)*$W300)","v":""},{"$f":"IF(AR300=\"\",\"\",(AR300/#REF!)*$W300)","v":""},{"$f":"IF(AS300=\"\",\"\",(AS300/#REF!)*$W300)","v":""},{"$f":"IF(AT300=\"\",\"\",(AT300/#REF!)*$W300)","v":""},{"$f":"IF(AU300=\"\",\"\",(AU300/#REF!)*$W300)","v":""},{"$f":"IF(AV300=\"\",\"\",(AV300/#REF!)*$W300)","v":""},{"$f":"IF(AW300=\"\",\"\",(AW300/#REF!)*$W300)","v":""},{"$f":"IF(AX300=\"\",\"\",(AX300/#REF!)*$W300)","v":""},{"$f":"IF(AY300=\"\",\"\",(AY300/#REF!)*$W300)","v":""},""]
[null,9577,null,null,"Sewer Gravity",null,"AN01/1-3/1A - AN01/1-1/2",null,null,225,null,0,4373.1571999999996,null,1,4373.1571999999996,null,null,{"$f":"IF(Q301=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q301,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q301,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4373.1571999999996,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD301=\"\",\"\",(AD301/#REF!)*$W301)","v":""},"",4373.1571999999996,"","","",{"$f":"IF(AJ301=\"\",\"\",(AJ301/#REF!)*$W301)","v":""},{"$f":"IF(AK301=\"\",\"\",(AK301/#REF!)*$W301)","v":""},{"$f":"IF(AL301=\"\",\"\",(AL301/#REF!)*$W301)","v":""},{"$f":"IF(AM301=\"\",\"\",(AM301/#REF!)*$W301)","v":""},{"$f":"IF(AN301=\"\",\"\",(AN301/#REF!)*$W301)","v":""},{"$f":"IF(AO301=\"\",\"\",(AO301/#REF!)*$W301)","v":""},{"$f":"IF(AP301=\"\",\"\",(AP301/#REF!)*$W301)","v":""},{"$f":"IF(AQ301=\"\",\"\",(AQ301/#REF!)*$W301)","v":""},{"$f":"IF(AR301=\"\",\"\",(AR301/#REF!)*$W301)","v":""},{"$f":"IF(AS301=\"\",\"\",(AS301/#REF!)*$W301)","v":""},{"$f":"IF(AT301=\"\",\"\",(AT301/#REF!)*$W301)","v":""},{"$f":"IF(AU301=\"\",\"\",(AU301/#REF!)*$W301)","v":""},{"$f":"IF(AV301=\"\",\"\",(AV301/#REF!)*$W301)","v":""},{"$f":"IF(AW301=\"\",\"\",(AW301/#REF!)*$W301)","v":""},{"$f":"IF(AX301=\"\",\"\",(AX301/#REF!)*$W301)","v":""},{"$f":"IF(AY301=\"\",\"\",(AY301/#REF!)*$W301)","v":""},""]
[null,9575,null,null,"Sewer Gravity",null,"AN01/1-3/2 - AN01/1-3/1",null,null,225,null,0,21175.5131,null,1,21175.5131,null,null,{"$f":"IF(Q302=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q302,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q302,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21175.5131,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD302=\"\",\"\",(AD302/#REF!)*$W302)","v":""},"",21175.5131,"","","",{"$f":"IF(AJ302=\"\",\"\",(AJ302/#REF!)*$W302)","v":""},{"$f":"IF(AK302=\"\",\"\",(AK302/#REF!)*$W302)","v":""},{"$f":"IF(AL302=\"\",\"\",(AL302/#REF!)*$W302)","v":""},{"$f":"IF(AM302=\"\",\"\",(AM302/#REF!)*$W302)","v":""},{"$f":"IF(AN302=\"\",\"\",(AN302/#REF!)*$W302)","v":""},{"$f":"IF(AO302=\"\",\"\",(AO302/#REF!)*$W302)","v":""},{"$f":"IF(AP302=\"\",\"\",(AP302/#REF!)*$W302)","v":""},{"$f":"IF(AQ302=\"\",\"\",(AQ302/#REF!)*$W302)","v":""},{"$f":"IF(AR302=\"\",\"\",(AR302/#REF!)*$W302)","v":""},{"$f":"IF(AS302=\"\",\"\",(AS302/#REF!)*$W302)","v":""},{"$f":"IF(AT302=\"\",\"\",(AT302/#REF!)*$W302)","v":""},{"$f":"IF(AU302=\"\",\"\",(AU302/#REF!)*$W302)","v":""},{"$f":"IF(AV302=\"\",\"\",(AV302/#REF!)*$W302)","v":""},{"$f":"IF(AW302=\"\",\"\",(AW302/#REF!)*$W302)","v":""},{"$f":"IF(AX302=\"\",\"\",(AX302/#REF!)*$W302)","v":""},{"$f":"IF(AY302=\"\",\"\",(AY302/#REF!)*$W302)","v":""},""]
[null,9574,null,null,"Sewer Gravity",null,"AN01/1-3/3 - AN01/1-3/2",null,null,225,null,0,26967.802599999999,null,1,26967.802599999999,null,null,{"$f":"IF(Q303=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q303,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q303,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26967.802599999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD303=\"\",\"\",(AD303/#REF!)*$W303)","v":""},"",26967.802599999999,"","","",{"$f":"IF(AJ303=\"\",\"\",(AJ303/#REF!)*$W303)","v":""},{"$f":"IF(AK303=\"\",\"\",(AK303/#REF!)*$W303)","v":""},{"$f":"IF(AL303=\"\",\"\",(AL303/#REF!)*$W303)","v":""},{"$f":"IF(AM303=\"\",\"\",(AM303/#REF!)*$W303)","v":""},{"$f":"IF(AN303=\"\",\"\",(AN303/#REF!)*$W303)","v":""},{"$f":"IF(AO303=\"\",\"\",(AO303/#REF!)*$W303)","v":""},{"$f":"IF(AP303=\"\",\"\",(AP303/#REF!)*$W303)","v":""},{"$f":"IF(AQ303=\"\",\"\",(AQ303/#REF!)*$W303)","v":""},{"$f":"IF(AR303=\"\",\"\",(AR303/#REF!)*$W303)","v":""},{"$f":"IF(AS303=\"\",\"\",(AS303/#REF!)*$W303)","v":""},{"$f":"IF(AT303=\"\",\"\",(AT303/#REF!)*$W303)","v":""},{"$f":"IF(AU303=\"\",\"\",(AU303/#REF!)*$W303)","v":""},{"$f":"IF(AV303=\"\",\"\",(AV303/#REF!)*$W303)","v":""},{"$f":"IF(AW303=\"\",\"\",(AW303/#REF!)*$W303)","v":""},{"$f":"IF(AX303=\"\",\"\",(AX303/#REF!)*$W303)","v":""},{"$f":"IF(AY303=\"\",\"\",(AY303/#REF!)*$W303)","v":""},""]
[null,9481,null,null,"Sewer Gravity",null,"AN01/1-1/4 - AN01/1-1/3",null,null,450,null,0,128502.26639999999,null,1,128502.26639999999,null,null,{"$f":"IF(Q304=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q304,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q304,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},128502.26639999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD304=\"\",\"\",(AD304/#REF!)*$W304)","v":""},"",128502.26639999999,"","","",{"$f":"IF(AJ304=\"\",\"\",(AJ304/#REF!)*$W304)","v":""},{"$f":"IF(AK304=\"\",\"\",(AK304/#REF!)*$W304)","v":""},{"$f":"IF(AL304=\"\",\"\",(AL304/#REF!)*$W304)","v":""},{"$f":"IF(AM304=\"\",\"\",(AM304/#REF!)*$W304)","v":""},{"$f":"IF(AN304=\"\",\"\",(AN304/#REF!)*$W304)","v":""},{"$f":"IF(AO304=\"\",\"\",(AO304/#REF!)*$W304)","v":""},{"$f":"IF(AP304=\"\",\"\",(AP304/#REF!)*$W304)","v":""},{"$f":"IF(AQ304=\"\",\"\",(AQ304/#REF!)*$W304)","v":""},{"$f":"IF(AR304=\"\",\"\",(AR304/#REF!)*$W304)","v":""},{"$f":"IF(AS304=\"\",\"\",(AS304/#REF!)*$W304)","v":""},{"$f":"IF(AT304=\"\",\"\",(AT304/#REF!)*$W304)","v":""},{"$f":"IF(AU304=\"\",\"\",(AU304/#REF!)*$W304)","v":""},{"$f":"IF(AV304=\"\",\"\",(AV304/#REF!)*$W304)","v":""},{"$f":"IF(AW304=\"\",\"\",(AW304/#REF!)*$W304)","v":""},{"$f":"IF(AX304=\"\",\"\",(AX304/#REF!)*$W304)","v":""},{"$f":"IF(AY304=\"\",\"\",(AY304/#REF!)*$W304)","v":""},""]
[null,9482,null,null,"Sewer Gravity",null,"AN01/1-1/3 - AN01/1-1/2",null,null,450,null,0,108596.3976,null,1,108596.3976,null,null,{"$f":"IF(Q305=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q305,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q305,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},108596.3976,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD305=\"\",\"\",(AD305/#REF!)*$W305)","v":""},"",108596.3976,"","","",{"$f":"IF(AJ305=\"\",\"\",(AJ305/#REF!)*$W305)","v":""},{"$f":"IF(AK305=\"\",\"\",(AK305/#REF!)*$W305)","v":""},{"$f":"IF(AL305=\"\",\"\",(AL305/#REF!)*$W305)","v":""},{"$f":"IF(AM305=\"\",\"\",(AM305/#REF!)*$W305)","v":""},{"$f":"IF(AN305=\"\",\"\",(AN305/#REF!)*$W305)","v":""},{"$f":"IF(AO305=\"\",\"\",(AO305/#REF!)*$W305)","v":""},{"$f":"IF(AP305=\"\",\"\",(AP305/#REF!)*$W305)","v":""},{"$f":"IF(AQ305=\"\",\"\",(AQ305/#REF!)*$W305)","v":""},{"$f":"IF(AR305=\"\",\"\",(AR305/#REF!)*$W305)","v":""},{"$f":"IF(AS305=\"\",\"\",(AS305/#REF!)*$W305)","v":""},{"$f":"IF(AT305=\"\",\"\",(AT305/#REF!)*$W305)","v":""},{"$f":"IF(AU305=\"\",\"\",(AU305/#REF!)*$W305)","v":""},{"$f":"IF(AV305=\"\",\"\",(AV305/#REF!)*$W305)","v":""},{"$f":"IF(AW305=\"\",\"\",(AW305/#REF!)*$W305)","v":""},{"$f":"IF(AX305=\"\",\"\",(AX305/#REF!)*$W305)","v":""},{"$f":"IF(AY305=\"\",\"\",(AY305/#REF!)*$W305)","v":""},""]
[null,9480,null,null,"Sewer Gravity",null,"AN01/1-1/5 - AN01/1-1/4",null,null,450,null,0,116675.2985,null,1,116675.2985,null,null,{"$f":"IF(Q306=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q306,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q306,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},116675.2985,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD306=\"\",\"\",(AD306/#REF!)*$W306)","v":""},"",116675.2985,"","","",{"$f":"IF(AJ306=\"\",\"\",(AJ306/#REF!)*$W306)","v":""},{"$f":"IF(AK306=\"\",\"\",(AK306/#REF!)*$W306)","v":""},{"$f":"IF(AL306=\"\",\"\",(AL306/#REF!)*$W306)","v":""},{"$f":"IF(AM306=\"\",\"\",(AM306/#REF!)*$W306)","v":""},{"$f":"IF(AN306=\"\",\"\",(AN306/#REF!)*$W306)","v":""},{"$f":"IF(AO306=\"\",\"\",(AO306/#REF!)*$W306)","v":""},{"$f":"IF(AP306=\"\",\"\",(AP306/#REF!)*$W306)","v":""},{"$f":"IF(AQ306=\"\",\"\",(AQ306/#REF!)*$W306)","v":""},{"$f":"IF(AR306=\"\",\"\",(AR306/#REF!)*$W306)","v":""},{"$f":"IF(AS306=\"\",\"\",(AS306/#REF!)*$W306)","v":""},{"$f":"IF(AT306=\"\",\"\",(AT306/#REF!)*$W306)","v":""},{"$f":"IF(AU306=\"\",\"\",(AU306/#REF!)*$W306)","v":""},{"$f":"IF(AV306=\"\",\"\",(AV306/#REF!)*$W306)","v":""},{"$f":"IF(AW306=\"\",\"\",(AW306/#REF!)*$W306)","v":""},{"$f":"IF(AX306=\"\",\"\",(AX306/#REF!)*$W306)","v":""},{"$f":"IF(AY306=\"\",\"\",(AY306/#REF!)*$W306)","v":""},""]
[null,9538,null,null,"Sewer Gravity",null,"AN01/1-22/1 - AN01/1-1/5",null,null,225,null,0,41716.489600000001,null,1,41716.489600000001,null,null,{"$f":"IF(Q307=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q307,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q307,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41716.489600000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD307=\"\",\"\",(AD307/#REF!)*$W307)","v":""},"",41716.489600000001,"","","",{"$f":"IF(AJ307=\"\",\"\",(AJ307/#REF!)*$W307)","v":""},{"$f":"IF(AK307=\"\",\"\",(AK307/#REF!)*$W307)","v":""},{"$f":"IF(AL307=\"\",\"\",(AL307/#REF!)*$W307)","v":""},{"$f":"IF(AM307=\"\",\"\",(AM307/#REF!)*$W307)","v":""},{"$f":"IF(AN307=\"\",\"\",(AN307/#REF!)*$W307)","v":""},{"$f":"IF(AO307=\"\",\"\",(AO307/#REF!)*$W307)","v":""},{"$f":"IF(AP307=\"\",\"\",(AP307/#REF!)*$W307)","v":""},{"$f":"IF(AQ307=\"\",\"\",(AQ307/#REF!)*$W307)","v":""},{"$f":"IF(AR307=\"\",\"\",(AR307/#REF!)*$W307)","v":""},{"$f":"IF(AS307=\"\",\"\",(AS307/#REF!)*$W307)","v":""},{"$f":"IF(AT307=\"\",\"\",(AT307/#REF!)*$W307)","v":""},{"$f":"IF(AU307=\"\",\"\",(AU307/#REF!)*$W307)","v":""},{"$f":"IF(AV307=\"\",\"\",(AV307/#REF!)*$W307)","v":""},{"$f":"IF(AW307=\"\",\"\",(AW307/#REF!)*$W307)","v":""},{"$f":"IF(AX307=\"\",\"\",(AX307/#REF!)*$W307)","v":""},{"$f":"IF(AY307=\"\",\"\",(AY307/#REF!)*$W307)","v":""},""]
[null,9522,null,null,"Sewer Gravity",null,"AN01/1-15/6 - AN01/1-15/5",null,null,300,null,0,40594.302799999998,null,1,40594.302799999998,null,null,{"$f":"IF(Q308=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q308,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q308,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40594.302799999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD308=\"\",\"\",(AD308/#REF!)*$W308)","v":""},"",40594.302799999998,"","","",{"$f":"IF(AJ308=\"\",\"\",(AJ308/#REF!)*$W308)","v":""},{"$f":"IF(AK308=\"\",\"\",(AK308/#REF!)*$W308)","v":""},{"$f":"IF(AL308=\"\",\"\",(AL308/#REF!)*$W308)","v":""},{"$f":"IF(AM308=\"\",\"\",(AM308/#REF!)*$W308)","v":""},{"$f":"IF(AN308=\"\",\"\",(AN308/#REF!)*$W308)","v":""},{"$f":"IF(AO308=\"\",\"\",(AO308/#REF!)*$W308)","v":""},{"$f":"IF(AP308=\"\",\"\",(AP308/#REF!)*$W308)","v":""},{"$f":"IF(AQ308=\"\",\"\",(AQ308/#REF!)*$W308)","v":""},{"$f":"IF(AR308=\"\",\"\",(AR308/#REF!)*$W308)","v":""},{"$f":"IF(AS308=\"\",\"\",(AS308/#REF!)*$W308)","v":""},{"$f":"IF(AT308=\"\",\"\",(AT308/#REF!)*$W308)","v":""},{"$f":"IF(AU308=\"\",\"\",(AU308/#REF!)*$W308)","v":""},{"$f":"IF(AV308=\"\",\"\",(AV308/#REF!)*$W308)","v":""},{"$f":"IF(AW308=\"\",\"\",(AW308/#REF!)*$W308)","v":""},{"$f":"IF(AX308=\"\",\"\",(AX308/#REF!)*$W308)","v":""},{"$f":"IF(AY308=\"\",\"\",(AY308/#REF!)*$W308)","v":""},""]
[null,9519,null,null,"Sewer Gravity",null,"AN01/1-15/9 - AN01/1-15/8",null,null,300,null,0,10235.7762,null,1,10235.7762,null,null,{"$f":"IF(Q309=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q309,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q309,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10235.7762,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD309=\"\",\"\",(AD309/#REF!)*$W309)","v":""},"",10235.7762,"","","",{"$f":"IF(AJ309=\"\",\"\",(AJ309/#REF!)*$W309)","v":""},{"$f":"IF(AK309=\"\",\"\",(AK309/#REF!)*$W309)","v":""},{"$f":"IF(AL309=\"\",\"\",(AL309/#REF!)*$W309)","v":""},{"$f":"IF(AM309=\"\",\"\",(AM309/#REF!)*$W309)","v":""},{"$f":"IF(AN309=\"\",\"\",(AN309/#REF!)*$W309)","v":""},{"$f":"IF(AO309=\"\",\"\",(AO309/#REF!)*$W309)","v":""},{"$f":"IF(AP309=\"\",\"\",(AP309/#REF!)*$W309)","v":""},{"$f":"IF(AQ309=\"\",\"\",(AQ309/#REF!)*$W309)","v":""},{"$f":"IF(AR309=\"\",\"\",(AR309/#REF!)*$W309)","v":""},{"$f":"IF(AS309=\"\",\"\",(AS309/#REF!)*$W309)","v":""},{"$f":"IF(AT309=\"\",\"\",(AT309/#REF!)*$W309)","v":""},{"$f":"IF(AU309=\"\",\"\",(AU309/#REF!)*$W309)","v":""},{"$f":"IF(AV309=\"\",\"\",(AV309/#REF!)*$W309)","v":""},{"$f":"IF(AW309=\"\",\"\",(AW309/#REF!)*$W309)","v":""},{"$f":"IF(AX309=\"\",\"\",(AX309/#REF!)*$W309)","v":""},{"$f":"IF(AY309=\"\",\"\",(AY309/#REF!)*$W309)","v":""},""]
[null,9518,null,null,"Sewer Gravity",null,"AN01/1-15/10 - AN01/1-15/9",null,null,300,null,0,34488.110800000002,null,1,34488.110800000002,null,null,{"$f":"IF(Q310=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q310,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q310,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34488.110800000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD310=\"\",\"\",(AD310/#REF!)*$W310)","v":""},"",34488.110800000002,"","","",{"$f":"IF(AJ310=\"\",\"\",(AJ310/#REF!)*$W310)","v":""},{"$f":"IF(AK310=\"\",\"\",(AK310/#REF!)*$W310)","v":""},{"$f":"IF(AL310=\"\",\"\",(AL310/#REF!)*$W310)","v":""},{"$f":"IF(AM310=\"\",\"\",(AM310/#REF!)*$W310)","v":""},{"$f":"IF(AN310=\"\",\"\",(AN310/#REF!)*$W310)","v":""},{"$f":"IF(AO310=\"\",\"\",(AO310/#REF!)*$W310)","v":""},{"$f":"IF(AP310=\"\",\"\",(AP310/#REF!)*$W310)","v":""},{"$f":"IF(AQ310=\"\",\"\",(AQ310/#REF!)*$W310)","v":""},{"$f":"IF(AR310=\"\",\"\",(AR310/#REF!)*$W310)","v":""},{"$f":"IF(AS310=\"\",\"\",(AS310/#REF!)*$W310)","v":""},{"$f":"IF(AT310=\"\",\"\",(AT310/#REF!)*$W310)","v":""},{"$f":"IF(AU310=\"\",\"\",(AU310/#REF!)*$W310)","v":""},{"$f":"IF(AV310=\"\",\"\",(AV310/#REF!)*$W310)","v":""},{"$f":"IF(AW310=\"\",\"\",(AW310/#REF!)*$W310)","v":""},{"$f":"IF(AX310=\"\",\"\",(AX310/#REF!)*$W310)","v":""},{"$f":"IF(AY310=\"\",\"\",(AY310/#REF!)*$W310)","v":""},""]
[null,9476,null,null,"Sewer Gravity",null,"AN01/1-1/8A - AN01/1-1/8",null,null,375,null,0,11011.956200000001,null,1,11011.956200000001,null,null,{"$f":"IF(Q311=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q311,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q311,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11011.956200000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD311=\"\",\"\",(AD311/#REF!)*$W311)","v":""},"",11011.956200000001,"","","",{"$f":"IF(AJ311=\"\",\"\",(AJ311/#REF!)*$W311)","v":""},{"$f":"IF(AK311=\"\",\"\",(AK311/#REF!)*$W311)","v":""},{"$f":"IF(AL311=\"\",\"\",(AL311/#REF!)*$W311)","v":""},{"$f":"IF(AM311=\"\",\"\",(AM311/#REF!)*$W311)","v":""},{"$f":"IF(AN311=\"\",\"\",(AN311/#REF!)*$W311)","v":""},{"$f":"IF(AO311=\"\",\"\",(AO311/#REF!)*$W311)","v":""},{"$f":"IF(AP311=\"\",\"\",(AP311/#REF!)*$W311)","v":""},{"$f":"IF(AQ311=\"\",\"\",(AQ311/#REF!)*$W311)","v":""},{"$f":"IF(AR311=\"\",\"\",(AR311/#REF!)*$W311)","v":""},{"$f":"IF(AS311=\"\",\"\",(AS311/#REF!)*$W311)","v":""},{"$f":"IF(AT311=\"\",\"\",(AT311/#REF!)*$W311)","v":""},{"$f":"IF(AU311=\"\",\"\",(AU311/#REF!)*$W311)","v":""},{"$f":"IF(AV311=\"\",\"\",(AV311/#REF!)*$W311)","v":""},{"$f":"IF(AW311=\"\",\"\",(AW311/#REF!)*$W311)","v":""},{"$f":"IF(AX311=\"\",\"\",(AX311/#REF!)*$W311)","v":""},{"$f":"IF(AY311=\"\",\"\",(AY311/#REF!)*$W311)","v":""},""]
[null,9475,null,null,"Sewer Gravity",null,"AN01/1-1/9 - AN01/1-1/8A",null,null,375,null,0,47506.998800000001,null,1,47506.998800000001,null,null,{"$f":"IF(Q312=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q312,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q312,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47506.998800000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD312=\"\",\"\",(AD312/#REF!)*$W312)","v":""},"",47506.998800000001,"","","",{"$f":"IF(AJ312=\"\",\"\",(AJ312/#REF!)*$W312)","v":""},{"$f":"IF(AK312=\"\",\"\",(AK312/#REF!)*$W312)","v":""},{"$f":"IF(AL312=\"\",\"\",(AL312/#REF!)*$W312)","v":""},{"$f":"IF(AM312=\"\",\"\",(AM312/#REF!)*$W312)","v":""},{"$f":"IF(AN312=\"\",\"\",(AN312/#REF!)*$W312)","v":""},{"$f":"IF(AO312=\"\",\"\",(AO312/#REF!)*$W312)","v":""},{"$f":"IF(AP312=\"\",\"\",(AP312/#REF!)*$W312)","v":""},{"$f":"IF(AQ312=\"\",\"\",(AQ312/#REF!)*$W312)","v":""},{"$f":"IF(AR312=\"\",\"\",(AR312/#REF!)*$W312)","v":""},{"$f":"IF(AS312=\"\",\"\",(AS312/#REF!)*$W312)","v":""},{"$f":"IF(AT312=\"\",\"\",(AT312/#REF!)*$W312)","v":""},{"$f":"IF(AU312=\"\",\"\",(AU312/#REF!)*$W312)","v":""},{"$f":"IF(AV312=\"\",\"\",(AV312/#REF!)*$W312)","v":""},{"$f":"IF(AW312=\"\",\"\",(AW312/#REF!)*$W312)","v":""},{"$f":"IF(AX312=\"\",\"\",(AX312/#REF!)*$W312)","v":""},{"$f":"IF(AY312=\"\",\"\",(AY312/#REF!)*$W312)","v":""},""]
[null,9468,null,null,"Sewer Gravity",null,"AN01/1-1/14 - AN01/1-1/13",null,null,375,null,0,51758.811900000001,null,1,51758.811900000001,null,null,{"$f":"IF(Q313=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q313,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q313,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51758.811900000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD313=\"\",\"\",(AD313/#REF!)*$W313)","v":""},"",51758.811900000001,"","","",{"$f":"IF(AJ313=\"\",\"\",(AJ313/#REF!)*$W313)","v":""},{"$f":"IF(AK313=\"\",\"\",(AK313/#REF!)*$W313)","v":""},{"$f":"IF(AL313=\"\",\"\",(AL313/#REF!)*$W313)","v":""},{"$f":"IF(AM313=\"\",\"\",(AM313/#REF!)*$W313)","v":""},{"$f":"IF(AN313=\"\",\"\",(AN313/#REF!)*$W313)","v":""},{"$f":"IF(AO313=\"\",\"\",(AO313/#REF!)*$W313)","v":""},{"$f":"IF(AP313=\"\",\"\",(AP313/#REF!)*$W313)","v":""},{"$f":"IF(AQ313=\"\",\"\",(AQ313/#REF!)*$W313)","v":""},{"$f":"IF(AR313=\"\",\"\",(AR313/#REF!)*$W313)","v":""},{"$f":"IF(AS313=\"\",\"\",(AS313/#REF!)*$W313)","v":""},{"$f":"IF(AT313=\"\",\"\",(AT313/#REF!)*$W313)","v":""},{"$f":"IF(AU313=\"\",\"\",(AU313/#REF!)*$W313)","v":""},{"$f":"IF(AV313=\"\",\"\",(AV313/#REF!)*$W313)","v":""},{"$f":"IF(AW313=\"\",\"\",(AW313/#REF!)*$W313)","v":""},{"$f":"IF(AX313=\"\",\"\",(AX313/#REF!)*$W313)","v":""},{"$f":"IF(AY313=\"\",\"\",(AY313/#REF!)*$W313)","v":""},""]
[null,9473,null,null,"Sewer Gravity",null,"AN01/1-1/10 - AN01/1-1/9A",null,null,375,null,0,20901.885900000001,null,1,20901.885900000001,null,null,{"$f":"IF(Q314=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q314,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q314,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20901.885900000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD314=\"\",\"\",(AD314/#REF!)*$W314)","v":""},"",20901.885900000001,"","","",{"$f":"IF(AJ314=\"\",\"\",(AJ314/#REF!)*$W314)","v":""},{"$f":"IF(AK314=\"\",\"\",(AK314/#REF!)*$W314)","v":""},{"$f":"IF(AL314=\"\",\"\",(AL314/#REF!)*$W314)","v":""},{"$f":"IF(AM314=\"\",\"\",(AM314/#REF!)*$W314)","v":""},{"$f":"IF(AN314=\"\",\"\",(AN314/#REF!)*$W314)","v":""},{"$f":"IF(AO314=\"\",\"\",(AO314/#REF!)*$W314)","v":""},{"$f":"IF(AP314=\"\",\"\",(AP314/#REF!)*$W314)","v":""},{"$f":"IF(AQ314=\"\",\"\",(AQ314/#REF!)*$W314)","v":""},{"$f":"IF(AR314=\"\",\"\",(AR314/#REF!)*$W314)","v":""},{"$f":"IF(AS314=\"\",\"\",(AS314/#REF!)*$W314)","v":""},{"$f":"IF(AT314=\"\",\"\",(AT314/#REF!)*$W314)","v":""},{"$f":"IF(AU314=\"\",\"\",(AU314/#REF!)*$W314)","v":""},{"$f":"IF(AV314=\"\",\"\",(AV314/#REF!)*$W314)","v":""},{"$f":"IF(AW314=\"\",\"\",(AW314/#REF!)*$W314)","v":""},{"$f":"IF(AX314=\"\",\"\",(AX314/#REF!)*$W314)","v":""},{"$f":"IF(AY314=\"\",\"\",(AY314/#REF!)*$W314)","v":""},""]
[null,9470,null,null,"Sewer Gravity",null,"AN01/1-1/12 - AN01/1-1/11",null,null,375,null,0,7250.6706999999997,null,1,7250.6706999999997,null,null,{"$f":"IF(Q315=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q315,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q315,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7250.6706999999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD315=\"\",\"\",(AD315/#REF!)*$W315)","v":""},"",7250.6706999999997,"","","",{"$f":"IF(AJ315=\"\",\"\",(AJ315/#REF!)*$W315)","v":""},{"$f":"IF(AK315=\"\",\"\",(AK315/#REF!)*$W315)","v":""},{"$f":"IF(AL315=\"\",\"\",(AL315/#REF!)*$W315)","v":""},{"$f":"IF(AM315=\"\",\"\",(AM315/#REF!)*$W315)","v":""},{"$f":"IF(AN315=\"\",\"\",(AN315/#REF!)*$W315)","v":""},{"$f":"IF(AO315=\"\",\"\",(AO315/#REF!)*$W315)","v":""},{"$f":"IF(AP315=\"\",\"\",(AP315/#REF!)*$W315)","v":""},{"$f":"IF(AQ315=\"\",\"\",(AQ315/#REF!)*$W315)","v":""},{"$f":"IF(AR315=\"\",\"\",(AR315/#REF!)*$W315)","v":""},{"$f":"IF(AS315=\"\",\"\",(AS315/#REF!)*$W315)","v":""},{"$f":"IF(AT315=\"\",\"\",(AT315/#REF!)*$W315)","v":""},{"$f":"IF(AU315=\"\",\"\",(AU315/#REF!)*$W315)","v":""},{"$f":"IF(AV315=\"\",\"\",(AV315/#REF!)*$W315)","v":""},{"$f":"IF(AW315=\"\",\"\",(AW315/#REF!)*$W315)","v":""},{"$f":"IF(AX315=\"\",\"\",(AX315/#REF!)*$W315)","v":""},{"$f":"IF(AY315=\"\",\"\",(AY315/#REF!)*$W315)","v":""},""]
[null,9469,null,null,"Sewer Gravity",null,"AN01/1-1/13 - AN01/1-1/12",null,null,375,null,0,90633.384000000005,null,1,90633.384000000005,null,null,{"$f":"IF(Q316=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q316,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q316,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90633.384000000005,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD316=\"\",\"\",(AD316/#REF!)*$W316)","v":""},"",90633.384000000005,"","","",{"$f":"IF(AJ316=\"\",\"\",(AJ316/#REF!)*$W316)","v":""},{"$f":"IF(AK316=\"\",\"\",(AK316/#REF!)*$W316)","v":""},{"$f":"IF(AL316=\"\",\"\",(AL316/#REF!)*$W316)","v":""},{"$f":"IF(AM316=\"\",\"\",(AM316/#REF!)*$W316)","v":""},{"$f":"IF(AN316=\"\",\"\",(AN316/#REF!)*$W316)","v":""},{"$f":"IF(AO316=\"\",\"\",(AO316/#REF!)*$W316)","v":""},{"$f":"IF(AP316=\"\",\"\",(AP316/#REF!)*$W316)","v":""},{"$f":"IF(AQ316=\"\",\"\",(AQ316/#REF!)*$W316)","v":""},{"$f":"IF(AR316=\"\",\"\",(AR316/#REF!)*$W316)","v":""},{"$f":"IF(AS316=\"\",\"\",(AS316/#REF!)*$W316)","v":""},{"$f":"IF(AT316=\"\",\"\",(AT316/#REF!)*$W316)","v":""},{"$f":"IF(AU316=\"\",\"\",(AU316/#REF!)*$W316)","v":""},{"$f":"IF(AV316=\"\",\"\",(AV316/#REF!)*$W316)","v":""},{"$f":"IF(AW316=\"\",\"\",(AW316/#REF!)*$W316)","v":""},{"$f":"IF(AX316=\"\",\"\",(AX316/#REF!)*$W316)","v":""},{"$f":"IF(AY316=\"\",\"\",(AY316/#REF!)*$W316)","v":""},""]
[null,9507,null,null,"Sewer Gravity",null,"AN01/1-1-3/1 - AN01/1-1-1/1",null,null,300,null,0,49431.157899999998,null,1,49431.157899999998,null,null,{"$f":"IF(Q317=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q317,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q317,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49431.157899999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD317=\"\",\"\",(AD317/#REF!)*$W317)","v":""},"",49431.157899999998,"","","",{"$f":"IF(AJ317=\"\",\"\",(AJ317/#REF!)*$W317)","v":""},{"$f":"IF(AK317=\"\",\"\",(AK317/#REF!)*$W317)","v":""},{"$f":"IF(AL317=\"\",\"\",(AL317/#REF!)*$W317)","v":""},{"$f":"IF(AM317=\"\",\"\",(AM317/#REF!)*$W317)","v":""},{"$f":"IF(AN317=\"\",\"\",(AN317/#REF!)*$W317)","v":""},{"$f":"IF(AO317=\"\",\"\",(AO317/#REF!)*$W317)","v":""},{"$f":"IF(AP317=\"\",\"\",(AP317/#REF!)*$W317)","v":""},{"$f":"IF(AQ317=\"\",\"\",(AQ317/#REF!)*$W317)","v":""},{"$f":"IF(AR317=\"\",\"\",(AR317/#REF!)*$W317)","v":""},{"$f":"IF(AS317=\"\",\"\",(AS317/#REF!)*$W317)","v":""},{"$f":"IF(AT317=\"\",\"\",(AT317/#REF!)*$W317)","v":""},{"$f":"IF(AU317=\"\",\"\",(AU317/#REF!)*$W317)","v":""},{"$f":"IF(AV317=\"\",\"\",(AV317/#REF!)*$W317)","v":""},{"$f":"IF(AW317=\"\",\"\",(AW317/#REF!)*$W317)","v":""},{"$f":"IF(AX317=\"\",\"\",(AX317/#REF!)*$W317)","v":""},{"$f":"IF(AY317=\"\",\"\",(AY317/#REF!)*$W317)","v":""},""]
[null,9472,null,null,"Sewer Gravity",null,"AN01/1-1/10A - AN01/1-1/10",null,null,375,null,0,122425.3317,null,1,122425.3317,null,null,{"$f":"IF(Q318=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q318,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q318,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},122425.3317,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD318=\"\",\"\",(AD318/#REF!)*$W318)","v":""},"",122425.3317,"","","",{"$f":"IF(AJ318=\"\",\"\",(AJ318/#REF!)*$W318)","v":""},{"$f":"IF(AK318=\"\",\"\",(AK318/#REF!)*$W318)","v":""},{"$f":"IF(AL318=\"\",\"\",(AL318/#REF!)*$W318)","v":""},{"$f":"IF(AM318=\"\",\"\",(AM318/#REF!)*$W318)","v":""},{"$f":"IF(AN318=\"\",\"\",(AN318/#REF!)*$W318)","v":""},{"$f":"IF(AO318=\"\",\"\",(AO318/#REF!)*$W318)","v":""},{"$f":"IF(AP318=\"\",\"\",(AP318/#REF!)*$W318)","v":""},{"$f":"IF(AQ318=\"\",\"\",(AQ318/#REF!)*$W318)","v":""},{"$f":"IF(AR318=\"\",\"\",(AR318/#REF!)*$W318)","v":""},{"$f":"IF(AS318=\"\",\"\",(AS318/#REF!)*$W318)","v":""},{"$f":"IF(AT318=\"\",\"\",(AT318/#REF!)*$W318)","v":""},{"$f":"IF(AU318=\"\",\"\",(AU318/#REF!)*$W318)","v":""},{"$f":"IF(AV318=\"\",\"\",(AV318/#REF!)*$W318)","v":""},{"$f":"IF(AW318=\"\",\"\",(AW318/#REF!)*$W318)","v":""},{"$f":"IF(AX318=\"\",\"\",(AX318/#REF!)*$W318)","v":""},{"$f":"IF(AY318=\"\",\"\",(AY318/#REF!)*$W318)","v":""},""]
[null,9471,null,null,"Sewer Gravity",null,"AN01/1-1/11 - AN01/1-1/10A",null,null,375,null,0,23413.624199999998,null,1,23413.624199999998,null,null,{"$f":"IF(Q319=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q319,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q319,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23413.624199999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD319=\"\",\"\",(AD319/#REF!)*$W319)","v":""},"",23413.624199999998,"","","",{"$f":"IF(AJ319=\"\",\"\",(AJ319/#REF!)*$W319)","v":""},{"$f":"IF(AK319=\"\",\"\",(AK319/#REF!)*$W319)","v":""},{"$f":"IF(AL319=\"\",\"\",(AL319/#REF!)*$W319)","v":""},{"$f":"IF(AM319=\"\",\"\",(AM319/#REF!)*$W319)","v":""},{"$f":"IF(AN319=\"\",\"\",(AN319/#REF!)*$W319)","v":""},{"$f":"IF(AO319=\"\",\"\",(AO319/#REF!)*$W319)","v":""},{"$f":"IF(AP319=\"\",\"\",(AP319/#REF!)*$W319)","v":""},{"$f":"IF(AQ319=\"\",\"\",(AQ319/#REF!)*$W319)","v":""},{"$f":"IF(AR319=\"\",\"\",(AR319/#REF!)*$W319)","v":""},{"$f":"IF(AS319=\"\",\"\",(AS319/#REF!)*$W319)","v":""},{"$f":"IF(AT319=\"\",\"\",(AT319/#REF!)*$W319)","v":""},{"$f":"IF(AU319=\"\",\"\",(AU319/#REF!)*$W319)","v":""},{"$f":"IF(AV319=\"\",\"\",(AV319/#REF!)*$W319)","v":""},{"$f":"IF(AW319=\"\",\"\",(AW319/#REF!)*$W319)","v":""},{"$f":"IF(AX319=\"\",\"\",(AX319/#REF!)*$W319)","v":""},{"$f":"IF(AY319=\"\",\"\",(AY319/#REF!)*$W319)","v":""},""]
[null,9474,null,null,"Sewer Gravity",null,"AN01/1-1/9A - AN01/1-1/9",null,null,375,null,0,93172.629300000001,null,1,93172.629300000001,null,null,{"$f":"IF(Q320=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q320,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q320,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},93172.629300000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD320=\"\",\"\",(AD320/#REF!)*$W320)","v":""},"",93172.629300000001,"","","",{"$f":"IF(AJ320=\"\",\"\",(AJ320/#REF!)*$W320)","v":""},{"$f":"IF(AK320=\"\",\"\",(AK320/#REF!)*$W320)","v":""},{"$f":"IF(AL320=\"\",\"\",(AL320/#REF!)*$W320)","v":""},{"$f":"IF(AM320=\"\",\"\",(AM320/#REF!)*$W320)","v":""},{"$f":"IF(AN320=\"\",\"\",(AN320/#REF!)*$W320)","v":""},{"$f":"IF(AO320=\"\",\"\",(AO320/#REF!)*$W320)","v":""},{"$f":"IF(AP320=\"\",\"\",(AP320/#REF!)*$W320)","v":""},{"$f":"IF(AQ320=\"\",\"\",(AQ320/#REF!)*$W320)","v":""},{"$f":"IF(AR320=\"\",\"\",(AR320/#REF!)*$W320)","v":""},{"$f":"IF(AS320=\"\",\"\",(AS320/#REF!)*$W320)","v":""},{"$f":"IF(AT320=\"\",\"\",(AT320/#REF!)*$W320)","v":""},{"$f":"IF(AU320=\"\",\"\",(AU320/#REF!)*$W320)","v":""},{"$f":"IF(AV320=\"\",\"\",(AV320/#REF!)*$W320)","v":""},{"$f":"IF(AW320=\"\",\"\",(AW320/#REF!)*$W320)","v":""},{"$f":"IF(AX320=\"\",\"\",(AX320/#REF!)*$W320)","v":""},{"$f":"IF(AY320=\"\",\"\",(AY320/#REF!)*$W320)","v":""},""]
[null,9670,null,null,"Sewer Gravity",null,"AN05/5-1/5 - AN05/5-1/3",null,null,300,null,0,74321.494999999995,null,1,74321.494999999995,null,null,{"$f":"IF(Q321=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q321,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q321,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},74321.494999999995,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD321=\"\",\"\",(AD321/#REF!)*$W321)","v":""},"",74321.494999999995,"","","",{"$f":"IF(AJ321=\"\",\"\",(AJ321/#REF!)*$W321)","v":""},{"$f":"IF(AK321=\"\",\"\",(AK321/#REF!)*$W321)","v":""},{"$f":"IF(AL321=\"\",\"\",(AL321/#REF!)*$W321)","v":""},{"$f":"IF(AM321=\"\",\"\",(AM321/#REF!)*$W321)","v":""},{"$f":"IF(AN321=\"\",\"\",(AN321/#REF!)*$W321)","v":""},{"$f":"IF(AO321=\"\",\"\",(AO321/#REF!)*$W321)","v":""},{"$f":"IF(AP321=\"\",\"\",(AP321/#REF!)*$W321)","v":""},{"$f":"IF(AQ321=\"\",\"\",(AQ321/#REF!)*$W321)","v":""},{"$f":"IF(AR321=\"\",\"\",(AR321/#REF!)*$W321)","v":""},{"$f":"IF(AS321=\"\",\"\",(AS321/#REF!)*$W321)","v":""},{"$f":"IF(AT321=\"\",\"\",(AT321/#REF!)*$W321)","v":""},{"$f":"IF(AU321=\"\",\"\",(AU321/#REF!)*$W321)","v":""},{"$f":"IF(AV321=\"\",\"\",(AV321/#REF!)*$W321)","v":""},{"$f":"IF(AW321=\"\",\"\",(AW321/#REF!)*$W321)","v":""},{"$f":"IF(AX321=\"\",\"\",(AX321/#REF!)*$W321)","v":""},{"$f":"IF(AY321=\"\",\"\",(AY321/#REF!)*$W321)","v":""},""]
[null,30547,null,null,"Sewer Gravity",null,"AN05/5-1/7 - AN05/5-1/6",null,null,300,null,0,59929.065499999997,null,1,59929.065499999997,null,null,{"$f":"IF(Q322=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q322,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q322,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59929.065499999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD322=\"\",\"\",(AD322/#REF!)*$W322)","v":""},"",59929.065499999997,"","","",{"$f":"IF(AJ322=\"\",\"\",(AJ322/#REF!)*$W322)","v":""},{"$f":"IF(AK322=\"\",\"\",(AK322/#REF!)*$W322)","v":""},{"$f":"IF(AL322=\"\",\"\",(AL322/#REF!)*$W322)","v":""},{"$f":"IF(AM322=\"\",\"\",(AM322/#REF!)*$W322)","v":""},{"$f":"IF(AN322=\"\",\"\",(AN322/#REF!)*$W322)","v":""},{"$f":"IF(AO322=\"\",\"\",(AO322/#REF!)*$W322)","v":""},{"$f":"IF(AP322=\"\",\"\",(AP322/#REF!)*$W322)","v":""},{"$f":"IF(AQ322=\"\",\"\",(AQ322/#REF!)*$W322)","v":""},{"$f":"IF(AR322=\"\",\"\",(AR322/#REF!)*$W322)","v":""},{"$f":"IF(AS322=\"\",\"\",(AS322/#REF!)*$W322)","v":""},{"$f":"IF(AT322=\"\",\"\",(AT322/#REF!)*$W322)","v":""},{"$f":"IF(AU322=\"\",\"\",(AU322/#REF!)*$W322)","v":""},{"$f":"IF(AV322=\"\",\"\",(AV322/#REF!)*$W322)","v":""},{"$f":"IF(AW322=\"\",\"\",(AW322/#REF!)*$W322)","v":""},{"$f":"IF(AX322=\"\",\"\",(AX322/#REF!)*$W322)","v":""},{"$f":"IF(AY322=\"\",\"\",(AY322/#REF!)*$W322)","v":""},""]
[null,16556,null,null,"Sewer Gravity",null,"AN08/8-1/1 - PSAN08",null,null,300,null,0,4142.2758000000003,null,1,4142.2758000000003,null,null,{"$f":"IF(Q323=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q323,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q323,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4142.2758000000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD323=\"\",\"\",(AD323/#REF!)*$W323)","v":""},"",4142.2758000000003,"","","",{"$f":"IF(AJ323=\"\",\"\",(AJ323/#REF!)*$W323)","v":""},{"$f":"IF(AK323=\"\",\"\",(AK323/#REF!)*$W323)","v":""},{"$f":"IF(AL323=\"\",\"\",(AL323/#REF!)*$W323)","v":""},{"$f":"IF(AM323=\"\",\"\",(AM323/#REF!)*$W323)","v":""},{"$f":"IF(AN323=\"\",\"\",(AN323/#REF!)*$W323)","v":""},{"$f":"IF(AO323=\"\",\"\",(AO323/#REF!)*$W323)","v":""},{"$f":"IF(AP323=\"\",\"\",(AP323/#REF!)*$W323)","v":""},{"$f":"IF(AQ323=\"\",\"\",(AQ323/#REF!)*$W323)","v":""},{"$f":"IF(AR323=\"\",\"\",(AR323/#REF!)*$W323)","v":""},{"$f":"IF(AS323=\"\",\"\",(AS323/#REF!)*$W323)","v":""},{"$f":"IF(AT323=\"\",\"\",(AT323/#REF!)*$W323)","v":""},{"$f":"IF(AU323=\"\",\"\",(AU323/#REF!)*$W323)","v":""},{"$f":"IF(AV323=\"\",\"\",(AV323/#REF!)*$W323)","v":""},{"$f":"IF(AW323=\"\",\"\",(AW323/#REF!)*$W323)","v":""},{"$f":"IF(AX323=\"\",\"\",(AX323/#REF!)*$W323)","v":""},{"$f":"IF(AY323=\"\",\"\",(AY323/#REF!)*$W323)","v":""},""]
[null,10202,null,null,"Sewer Gravity",null,"AN08/8-1/8 - AN08/8-1/7",null,null,225,null,0,11099.713900000001,null,1,11099.713900000001,null,null,{"$f":"IF(Q324=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q324,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q324,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11099.713900000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD324=\"\",\"\",(AD324/#REF!)*$W324)","v":""},"",11099.713900000001,"","","",{"$f":"IF(AJ324=\"\",\"\",(AJ324/#REF!)*$W324)","v":""},{"$f":"IF(AK324=\"\",\"\",(AK324/#REF!)*$W324)","v":""},{"$f":"IF(AL324=\"\",\"\",(AL324/#REF!)*$W324)","v":""},{"$f":"IF(AM324=\"\",\"\",(AM324/#REF!)*$W324)","v":""},{"$f":"IF(AN324=\"\",\"\",(AN324/#REF!)*$W324)","v":""},{"$f":"IF(AO324=\"\",\"\",(AO324/#REF!)*$W324)","v":""},{"$f":"IF(AP324=\"\",\"\",(AP324/#REF!)*$W324)","v":""},{"$f":"IF(AQ324=\"\",\"\",(AQ324/#REF!)*$W324)","v":""},{"$f":"IF(AR324=\"\",\"\",(AR324/#REF!)*$W324)","v":""},{"$f":"IF(AS324=\"\",\"\",(AS324/#REF!)*$W324)","v":""},{"$f":"IF(AT324=\"\",\"\",(AT324/#REF!)*$W324)","v":""},{"$f":"IF(AU324=\"\",\"\",(AU324/#REF!)*$W324)","v":""},{"$f":"IF(AV324=\"\",\"\",(AV324/#REF!)*$W324)","v":""},{"$f":"IF(AW324=\"\",\"\",(AW324/#REF!)*$W324)","v":""},{"$f":"IF(AX324=\"\",\"\",(AX324/#REF!)*$W324)","v":""},{"$f":"IF(AY324=\"\",\"\",(AY324/#REF!)*$W324)","v":""},""]
[null,9667,null,null,"Sewer Gravity",null,"AN05/5-1/9 - AN05/5-1/8",null,null,300,null,0,55575.5337,null,1,55575.5337,null,null,{"$f":"IF(Q325=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q325,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q325,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55575.5337,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD325=\"\",\"\",(AD325/#REF!)*$W325)","v":""},"",55575.5337,"","","",{"$f":"IF(AJ325=\"\",\"\",(AJ325/#REF!)*$W325)","v":""},{"$f":"IF(AK325=\"\",\"\",(AK325/#REF!)*$W325)","v":""},{"$f":"IF(AL325=\"\",\"\",(AL325/#REF!)*$W325)","v":""},{"$f":"IF(AM325=\"\",\"\",(AM325/#REF!)*$W325)","v":""},{"$f":"IF(AN325=\"\",\"\",(AN325/#REF!)*$W325)","v":""},{"$f":"IF(AO325=\"\",\"\",(AO325/#REF!)*$W325)","v":""},{"$f":"IF(AP325=\"\",\"\",(AP325/#REF!)*$W325)","v":""},{"$f":"IF(AQ325=\"\",\"\",(AQ325/#REF!)*$W325)","v":""},{"$f":"IF(AR325=\"\",\"\",(AR325/#REF!)*$W325)","v":""},{"$f":"IF(AS325=\"\",\"\",(AS325/#REF!)*$W325)","v":""},{"$f":"IF(AT325=\"\",\"\",(AT325/#REF!)*$W325)","v":""},{"$f":"IF(AU325=\"\",\"\",(AU325/#REF!)*$W325)","v":""},{"$f":"IF(AV325=\"\",\"\",(AV325/#REF!)*$W325)","v":""},{"$f":"IF(AW325=\"\",\"\",(AW325/#REF!)*$W325)","v":""},{"$f":"IF(AX325=\"\",\"\",(AX325/#REF!)*$W325)","v":""},{"$f":"IF(AY325=\"\",\"\",(AY325/#REF!)*$W325)","v":""},""]
[null,9666,null,null,"Sewer Gravity",null,"AN05/5-1/10 - AN05/5-1/9",null,null,300,null,0,59013.622600000002,null,1,59013.622600000002,null,null,{"$f":"IF(Q326=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q326,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q326,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59013.622600000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD326=\"\",\"\",(AD326/#REF!)*$W326)","v":""},"",59013.622600000002,"","","",{"$f":"IF(AJ326=\"\",\"\",(AJ326/#REF!)*$W326)","v":""},{"$f":"IF(AK326=\"\",\"\",(AK326/#REF!)*$W326)","v":""},{"$f":"IF(AL326=\"\",\"\",(AL326/#REF!)*$W326)","v":""},{"$f":"IF(AM326=\"\",\"\",(AM326/#REF!)*$W326)","v":""},{"$f":"IF(AN326=\"\",\"\",(AN326/#REF!)*$W326)","v":""},{"$f":"IF(AO326=\"\",\"\",(AO326/#REF!)*$W326)","v":""},{"$f":"IF(AP326=\"\",\"\",(AP326/#REF!)*$W326)","v":""},{"$f":"IF(AQ326=\"\",\"\",(AQ326/#REF!)*$W326)","v":""},{"$f":"IF(AR326=\"\",\"\",(AR326/#REF!)*$W326)","v":""},{"$f":"IF(AS326=\"\",\"\",(AS326/#REF!)*$W326)","v":""},{"$f":"IF(AT326=\"\",\"\",(AT326/#REF!)*$W326)","v":""},{"$f":"IF(AU326=\"\",\"\",(AU326/#REF!)*$W326)","v":""},{"$f":"IF(AV326=\"\",\"\",(AV326/#REF!)*$W326)","v":""},{"$f":"IF(AW326=\"\",\"\",(AW326/#REF!)*$W326)","v":""},{"$f":"IF(AX326=\"\",\"\",(AX326/#REF!)*$W326)","v":""},{"$f":"IF(AY326=\"\",\"\",(AY326/#REF!)*$W326)","v":""},""]
[null,10208,null,null,"Sewer Gravity",null,"AN08/8-1/2 - AN08/8-1/1",null,null,300,null,0,79252.025200000004,null,1,79252.025200000004,null,null,{"$f":"IF(Q327=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q327,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q327,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},79252.025200000004,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD327=\"\",\"\",(AD327/#REF!)*$W327)","v":""},"",79252.025200000004,"","","",{"$f":"IF(AJ327=\"\",\"\",(AJ327/#REF!)*$W327)","v":""},{"$f":"IF(AK327=\"\",\"\",(AK327/#REF!)*$W327)","v":""},{"$f":"IF(AL327=\"\",\"\",(AL327/#REF!)*$W327)","v":""},{"$f":"IF(AM327=\"\",\"\",(AM327/#REF!)*$W327)","v":""},{"$f":"IF(AN327=\"\",\"\",(AN327/#REF!)*$W327)","v":""},{"$f":"IF(AO327=\"\",\"\",(AO327/#REF!)*$W327)","v":""},{"$f":"IF(AP327=\"\",\"\",(AP327/#REF!)*$W327)","v":""},{"$f":"IF(AQ327=\"\",\"\",(AQ327/#REF!)*$W327)","v":""},{"$f":"IF(AR327=\"\",\"\",(AR327/#REF!)*$W327)","v":""},{"$f":"IF(AS327=\"\",\"\",(AS327/#REF!)*$W327)","v":""},{"$f":"IF(AT327=\"\",\"\",(AT327/#REF!)*$W327)","v":""},{"$f":"IF(AU327=\"\",\"\",(AU327/#REF!)*$W327)","v":""},{"$f":"IF(AV327=\"\",\"\",(AV327/#REF!)*$W327)","v":""},{"$f":"IF(AW327=\"\",\"\",(AW327/#REF!)*$W327)","v":""},{"$f":"IF(AX327=\"\",\"\",(AX327/#REF!)*$W327)","v":""},{"$f":"IF(AY327=\"\",\"\",(AY327/#REF!)*$W327)","v":""},""]
[null,10207,null,null,"Sewer Gravity",null,"AN08/8-1/3 - AN08/8-1/2",null,null,300,null,0,82705.6685,null,1,82705.6685,null,null,{"$f":"IF(Q328=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q328,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q328,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},82705.6685,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD328=\"\",\"\",(AD328/#REF!)*$W328)","v":""},"",82705.6685,"","","",{"$f":"IF(AJ328=\"\",\"\",(AJ328/#REF!)*$W328)","v":""},{"$f":"IF(AK328=\"\",\"\",(AK328/#REF!)*$W328)","v":""},{"$f":"IF(AL328=\"\",\"\",(AL328/#REF!)*$W328)","v":""},{"$f":"IF(AM328=\"\",\"\",(AM328/#REF!)*$W328)","v":""},{"$f":"IF(AN328=\"\",\"\",(AN328/#REF!)*$W328)","v":""},{"$f":"IF(AO328=\"\",\"\",(AO328/#REF!)*$W328)","v":""},{"$f":"IF(AP328=\"\",\"\",(AP328/#REF!)*$W328)","v":""},{"$f":"IF(AQ328=\"\",\"\",(AQ328/#REF!)*$W328)","v":""},{"$f":"IF(AR328=\"\",\"\",(AR328/#REF!)*$W328)","v":""},{"$f":"IF(AS328=\"\",\"\",(AS328/#REF!)*$W328)","v":""},{"$f":"IF(AT328=\"\",\"\",(AT328/#REF!)*$W328)","v":""},{"$f":"IF(AU328=\"\",\"\",(AU328/#REF!)*$W328)","v":""},{"$f":"IF(AV328=\"\",\"\",(AV328/#REF!)*$W328)","v":""},{"$f":"IF(AW328=\"\",\"\",(AW328/#REF!)*$W328)","v":""},{"$f":"IF(AX328=\"\",\"\",(AX328/#REF!)*$W328)","v":""},{"$f":"IF(AY328=\"\",\"\",(AY328/#REF!)*$W328)","v":""},""]
[null,10206,null,null,"Sewer Gravity",null,"AN08/8-1/4 - AN08/8-1/3",null,null,300,null,0,39489.696000000004,null,1,39489.696000000004,null,null,{"$f":"IF(Q329=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q329,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q329,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39489.696000000004,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD329=\"\",\"\",(AD329/#REF!)*$W329)","v":""},"",39489.696000000004,"","","",{"$f":"IF(AJ329=\"\",\"\",(AJ329/#REF!)*$W329)","v":""},{"$f":"IF(AK329=\"\",\"\",(AK329/#REF!)*$W329)","v":""},{"$f":"IF(AL329=\"\",\"\",(AL329/#REF!)*$W329)","v":""},{"$f":"IF(AM329=\"\",\"\",(AM329/#REF!)*$W329)","v":""},{"$f":"IF(AN329=\"\",\"\",(AN329/#REF!)*$W329)","v":""},{"$f":"IF(AO329=\"\",\"\",(AO329/#REF!)*$W329)","v":""},{"$f":"IF(AP329=\"\",\"\",(AP329/#REF!)*$W329)","v":""},{"$f":"IF(AQ329=\"\",\"\",(AQ329/#REF!)*$W329)","v":""},{"$f":"IF(AR329=\"\",\"\",(AR329/#REF!)*$W329)","v":""},{"$f":"IF(AS329=\"\",\"\",(AS329/#REF!)*$W329)","v":""},{"$f":"IF(AT329=\"\",\"\",(AT329/#REF!)*$W329)","v":""},{"$f":"IF(AU329=\"\",\"\",(AU329/#REF!)*$W329)","v":""},{"$f":"IF(AV329=\"\",\"\",(AV329/#REF!)*$W329)","v":""},{"$f":"IF(AW329=\"\",\"\",(AW329/#REF!)*$W329)","v":""},{"$f":"IF(AX329=\"\",\"\",(AX329/#REF!)*$W329)","v":""},{"$f":"IF(AY329=\"\",\"\",(AY329/#REF!)*$W329)","v":""},""]
[null,10205,null,null,"Sewer Gravity",null,"AN08/8-1/5 - AN08/8-1/4",null,null,300,null,0,30376.689200000001,null,1,30376.689200000001,null,null,{"$f":"IF(Q330=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q330,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q330,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30376.689200000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD330=\"\",\"\",(AD330/#REF!)*$W330)","v":""},"",30376.689200000001,"","","",{"$f":"IF(AJ330=\"\",\"\",(AJ330/#REF!)*$W330)","v":""},{"$f":"IF(AK330=\"\",\"\",(AK330/#REF!)*$W330)","v":""},{"$f":"IF(AL330=\"\",\"\",(AL330/#REF!)*$W330)","v":""},{"$f":"IF(AM330=\"\",\"\",(AM330/#REF!)*$W330)","v":""},{"$f":"IF(AN330=\"\",\"\",(AN330/#REF!)*$W330)","v":""},{"$f":"IF(AO330=\"\",\"\",(AO330/#REF!)*$W330)","v":""},{"$f":"IF(AP330=\"\",\"\",(AP330/#REF!)*$W330)","v":""},{"$f":"IF(AQ330=\"\",\"\",(AQ330/#REF!)*$W330)","v":""},{"$f":"IF(AR330=\"\",\"\",(AR330/#REF!)*$W330)","v":""},{"$f":"IF(AS330=\"\",\"\",(AS330/#REF!)*$W330)","v":""},{"$f":"IF(AT330=\"\",\"\",(AT330/#REF!)*$W330)","v":""},{"$f":"IF(AU330=\"\",\"\",(AU330/#REF!)*$W330)","v":""},{"$f":"IF(AV330=\"\",\"\",(AV330/#REF!)*$W330)","v":""},{"$f":"IF(AW330=\"\",\"\",(AW330/#REF!)*$W330)","v":""},{"$f":"IF(AX330=\"\",\"\",(AX330/#REF!)*$W330)","v":""},{"$f":"IF(AY330=\"\",\"\",(AY330/#REF!)*$W330)","v":""},""]
[null,10204,null,null,"Sewer Gravity",null,"AN08/8-1/6 - AN08/8-1/5",null,null,300,null,0,33552.434000000001,null,1,33552.434000000001,null,null,{"$f":"IF(Q331=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q331,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q331,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33552.434000000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD331=\"\",\"\",(AD331/#REF!)*$W331)","v":""},"",33552.434000000001,"","","",{"$f":"IF(AJ331=\"\",\"\",(AJ331/#REF!)*$W331)","v":""},{"$f":"IF(AK331=\"\",\"\",(AK331/#REF!)*$W331)","v":""},{"$f":"IF(AL331=\"\",\"\",(AL331/#REF!)*$W331)","v":""},{"$f":"IF(AM331=\"\",\"\",(AM331/#REF!)*$W331)","v":""},{"$f":"IF(AN331=\"\",\"\",(AN331/#REF!)*$W331)","v":""},{"$f":"IF(AO331=\"\",\"\",(AO331/#REF!)*$W331)","v":""},{"$f":"IF(AP331=\"\",\"\",(AP331/#REF!)*$W331)","v":""},{"$f":"IF(AQ331=\"\",\"\",(AQ331/#REF!)*$W331)","v":""},{"$f":"IF(AR331=\"\",\"\",(AR331/#REF!)*$W331)","v":""},{"$f":"IF(AS331=\"\",\"\",(AS331/#REF!)*$W331)","v":""},{"$f":"IF(AT331=\"\",\"\",(AT331/#REF!)*$W331)","v":""},{"$f":"IF(AU331=\"\",\"\",(AU331/#REF!)*$W331)","v":""},{"$f":"IF(AV331=\"\",\"\",(AV331/#REF!)*$W331)","v":""},{"$f":"IF(AW331=\"\",\"\",(AW331/#REF!)*$W331)","v":""},{"$f":"IF(AX331=\"\",\"\",(AX331/#REF!)*$W331)","v":""},{"$f":"IF(AY331=\"\",\"\",(AY331/#REF!)*$W331)","v":""},""]
[null,10203,null,null,"Sewer Gravity",null,"AN08/8-1/7 - AN08/8-1/6",null,null,300,null,0,42527.3649,null,1,42527.3649,null,null,{"$f":"IF(Q332=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q332,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q332,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42527.3649,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD332=\"\",\"\",(AD332/#REF!)*$W332)","v":""},"",42527.3649,"","","",{"$f":"IF(AJ332=\"\",\"\",(AJ332/#REF!)*$W332)","v":""},{"$f":"IF(AK332=\"\",\"\",(AK332/#REF!)*$W332)","v":""},{"$f":"IF(AL332=\"\",\"\",(AL332/#REF!)*$W332)","v":""},{"$f":"IF(AM332=\"\",\"\",(AM332/#REF!)*$W332)","v":""},{"$f":"IF(AN332=\"\",\"\",(AN332/#REF!)*$W332)","v":""},{"$f":"IF(AO332=\"\",\"\",(AO332/#REF!)*$W332)","v":""},{"$f":"IF(AP332=\"\",\"\",(AP332/#REF!)*$W332)","v":""},{"$f":"IF(AQ332=\"\",\"\",(AQ332/#REF!)*$W332)","v":""},{"$f":"IF(AR332=\"\",\"\",(AR332/#REF!)*$W332)","v":""},{"$f":"IF(AS332=\"\",\"\",(AS332/#REF!)*$W332)","v":""},{"$f":"IF(AT332=\"\",\"\",(AT332/#REF!)*$W332)","v":""},{"$f":"IF(AU332=\"\",\"\",(AU332/#REF!)*$W332)","v":""},{"$f":"IF(AV332=\"\",\"\",(AV332/#REF!)*$W332)","v":""},{"$f":"IF(AW332=\"\",\"\",(AW332/#REF!)*$W332)","v":""},{"$f":"IF(AX332=\"\",\"\",(AX332/#REF!)*$W332)","v":""},{"$f":"IF(AY332=\"\",\"\",(AY332/#REF!)*$W332)","v":""},""]
[null,9772,null,null,"Sewer Gravity",null,"AN06/6-1/2 - AN06/6-1/1",null,null,300,null,0,45672.6149,null,1,45672.6149,null,null,{"$f":"IF(Q333=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q333,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q333,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45672.6149,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD333=\"\",\"\",(AD333/#REF!)*$W333)","v":""},"",45672.6149,"","","",{"$f":"IF(AJ333=\"\",\"\",(AJ333/#REF!)*$W333)","v":""},{"$f":"IF(AK333=\"\",\"\",(AK333/#REF!)*$W333)","v":""},{"$f":"IF(AL333=\"\",\"\",(AL333/#REF!)*$W333)","v":""},{"$f":"IF(AM333=\"\",\"\",(AM333/#REF!)*$W333)","v":""},{"$f":"IF(AN333=\"\",\"\",(AN333/#REF!)*$W333)","v":""},{"$f":"IF(AO333=\"\",\"\",(AO333/#REF!)*$W333)","v":""},{"$f":"IF(AP333=\"\",\"\",(AP333/#REF!)*$W333)","v":""},{"$f":"IF(AQ333=\"\",\"\",(AQ333/#REF!)*$W333)","v":""},{"$f":"IF(AR333=\"\",\"\",(AR333/#REF!)*$W333)","v":""},{"$f":"IF(AS333=\"\",\"\",(AS333/#REF!)*$W333)","v":""},{"$f":"IF(AT333=\"\",\"\",(AT333/#REF!)*$W333)","v":""},{"$f":"IF(AU333=\"\",\"\",(AU333/#REF!)*$W333)","v":""},{"$f":"IF(AV333=\"\",\"\",(AV333/#REF!)*$W333)","v":""},{"$f":"IF(AW333=\"\",\"\",(AW333/#REF!)*$W333)","v":""},{"$f":"IF(AX333=\"\",\"\",(AX333/#REF!)*$W333)","v":""},{"$f":"IF(AY333=\"\",\"\",(AY333/#REF!)*$W333)","v":""},""]
[null,151565,null,null,"Sewer Gravity",null,"AN05/103/01 - AN05/5-1/10",null,null,300,null,{"$f":"IF(H334=SewerTYPE1,VLOOKUP(J334,SewerUnitrates1,2,FALSE),IF(H334=SEWERTYPE2,VLOOKUP((J334&\"_\"&K334),Sewerrates2,2,FALSE),0))","v":0},30438.5242,null,{"$f":"IF(N334=\"\",1,VLOOKUP(N334,Sewersitecond,2,FALSE))","v":1},30438.5242,null,null,{"$f":"IF(Q334=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q334,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q334,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30438.5242,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD334=\"\",\"\",(AD334/#REF!)*$W334)","v":""},"",30438.5242,"","","",{"$f":"IF(AJ334=\"\",\"\",(AJ334/#REF!)*$W334)","v":""},{"$f":"IF(AK334=\"\",\"\",(AK334/#REF!)*$W334)","v":""},{"$f":"IF(AL334=\"\",\"\",(AL334/#REF!)*$W334)","v":""},{"$f":"IF(AM334=\"\",\"\",(AM334/#REF!)*$W334)","v":""},{"$f":"IF(AN334=\"\",\"\",(AN334/#REF!)*$W334)","v":""},{"$f":"IF(AO334=\"\",\"\",(AO334/#REF!)*$W334)","v":""},{"$f":"IF(AP334=\"\",\"\",(AP334/#REF!)*$W334)","v":""},{"$f":"IF(AQ334=\"\",\"\",(AQ334/#REF!)*$W334)","v":""},{"$f":"IF(AR334=\"\",\"\",(AR334/#REF!)*$W334)","v":""},{"$f":"IF(AS334=\"\",\"\",(AS334/#REF!)*$W334)","v":""},{"$f":"IF(AT334=\"\",\"\",(AT334/#REF!)*$W334)","v":""},{"$f":"IF(AU334=\"\",\"\",(AU334/#REF!)*$W334)","v":""},{"$f":"IF(AV334=\"\",\"\",(AV334/#REF!)*$W334)","v":""},{"$f":"IF(AW334=\"\",\"\",(AW334/#REF!)*$W334)","v":""},{"$f":"IF(AX334=\"\",\"\",(AX334/#REF!)*$W334)","v":""},{"$f":"IF(AY334=\"\",\"\",(AY334/#REF!)*$W334)","v":""},""]
[null,9663,null,null,"Sewer Gravity",null,"AN05/5-1/13 - AN05/5-1/12",null,null,300,null,0,20287.124,null,1,{"$f":"IF(M335=\"\",\"\",M335*O335)","v":20287.124},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},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P335+T335)*V335,0)","v":20287.124},null,"y",null,null,null,null,null,{"$f":"IF(X335=\"y\",AE$14,IF(AND(X335>0,X335<=1),X335*AE$14,\"\"))","v":""},{"$f":"IF(Y335=\"y\",AF$14,IF(AND(Y335>0,Y335<=1),Y335*AF$14,\"\"))","v":52373},{"$f":"IF(Z335=\"y\",AG$14,IF(AND(Z335>0,Z335<=1),Z335*AG$14,\"\"))","v":""},{"$f":"IF(AA335=\"y\",AH$14,IF(AND(AA335>0,AA335<=1),AA335*AH$14,\"\"))","v":""},{"$f":"IF(AB335=\"y\",AI$14,IF(AND(AB335>0,AB335<=1),AB335*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD335=\"\",\"\",(AD335/#REF!)*$W335)","v":""},"",20287.124,"","","",{"$f":"IF(AJ335=\"\",\"\",(AJ335/#REF!)*$W335)","v":""},{"$f":"IF(AK335=\"\",\"\",(AK335/#REF!)*$W335)","v":""},{"$f":"IF(AL335=\"\",\"\",(AL335/#REF!)*$W335)","v":""},{"$f":"IF(AM335=\"\",\"\",(AM335/#REF!)*$W335)","v":""},{"$f":"IF(AN335=\"\",\"\",(AN335/#REF!)*$W335)","v":""},{"$f":"IF(AO335=\"\",\"\",(AO335/#REF!)*$W335)","v":""},{"$f":"IF(AP335=\"\",\"\",(AP335/#REF!)*$W335)","v":""},{"$f":"IF(AQ335=\"\",\"\",(AQ335/#REF!)*$W335)","v":""},{"$f":"IF(AR335=\"\",\"\",(AR335/#REF!)*$W335)","v":""},{"$f":"IF(AS335=\"\",\"\",(AS335/#REF!)*$W335)","v":""},{"$f":"IF(AT335=\"\",\"\",(AT335/#REF!)*$W335)","v":""},{"$f":"IF(AU335=\"\",\"\",(AU335/#REF!)*$W335)","v":""},{"$f":"IF(AV335=\"\",\"\",(AV335/#REF!)*$W335)","v":""},{"$f":"IF(AW335=\"\",\"\",(AW335/#REF!)*$W335)","v":""},{"$f":"IF(AX335=\"\",\"\",(AX335/#REF!)*$W335)","v":""},{"$f":"IF(AY335=\"\",\"\",(AY335/#REF!)*$W335)","v":""},{"$f":"IF(SUM(BB335:BV335)=W335,\"\",\"ERROR\")","v":""}]
[null,28435,null,null,"Sewer Gravity",null,"AN06/6-1/3A - AN06/6-1/3",null,null,300,null,0,5799.1860999999999,null,1,5799.1860999999999,null,null,{"$f":"IF(Q336=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q336,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q336,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5799.1860999999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD336=\"\",\"\",(AD336/#REF!)*$W336)","v":""},"",5799.1860999999999,"","","",{"$f":"IF(AJ336=\"\",\"\",(AJ336/#REF!)*$W336)","v":""},{"$f":"IF(AK336=\"\",\"\",(AK336/#REF!)*$W336)","v":""},{"$f":"IF(AL336=\"\",\"\",(AL336/#REF!)*$W336)","v":""},{"$f":"IF(AM336=\"\",\"\",(AM336/#REF!)*$W336)","v":""},{"$f":"IF(AN336=\"\",\"\",(AN336/#REF!)*$W336)","v":""},{"$f":"IF(AO336=\"\",\"\",(AO336/#REF!)*$W336)","v":""},{"$f":"IF(AP336=\"\",\"\",(AP336/#REF!)*$W336)","v":""},{"$f":"IF(AQ336=\"\",\"\",(AQ336/#REF!)*$W336)","v":""},{"$f":"IF(AR336=\"\",\"\",(AR336/#REF!)*$W336)","v":""},{"$f":"IF(AS336=\"\",\"\",(AS336/#REF!)*$W336)","v":""},{"$f":"IF(AT336=\"\",\"\",(AT336/#REF!)*$W336)","v":""},{"$f":"IF(AU336=\"\",\"\",(AU336/#REF!)*$W336)","v":""},{"$f":"IF(AV336=\"\",\"\",(AV336/#REF!)*$W336)","v":""},{"$f":"IF(AW336=\"\",\"\",(AW336/#REF!)*$W336)","v":""},{"$f":"IF(AX336=\"\",\"\",(AX336/#REF!)*$W336)","v":""},{"$f":"IF(AY336=\"\",\"\",(AY336/#REF!)*$W336)","v":""},""]
[null,9764,null,null,"Sewer Gravity",null,"AN06/6-1/9 - AN06/6-1/8A",null,null,225,null,0,9861.0406999999996,null,1,9861.0406999999996,null,null,{"$f":"IF(Q337=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q337,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q337,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9861.0406999999996,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE337:AY337)","v":52373},{"$f":"IF(AD337=\"\",\"\",(AD337/#REF!)*$W337)","v":""},{"$f":"IF(AE337=\"\",\"\",(AE337/$AZ337)*$W337)","v":""},{"$f":"IF(AF337=\"\",\"\",(AF337/$AZ337)*$W337)","v":9861.0406999999996},{"$f":"IF(AG337=\"\",\"\",(AG337/$AZ337)*$W337)","v":""},{"$f":"IF(AH337=\"\",\"\",(AH337/$AZ337)*$W337)","v":""},{"$f":"IF(AI337=\"\",\"\",(AI337/$AZ337)*$W337)","v":""},{"$f":"IF(AJ337=\"\",\"\",(AJ337/#REF!)*$W337)","v":""},{"$f":"IF(AK337=\"\",\"\",(AK337/#REF!)*$W337)","v":""},{"$f":"IF(AL337=\"\",\"\",(AL337/#REF!)*$W337)","v":""},{"$f":"IF(AM337=\"\",\"\",(AM337/#REF!)*$W337)","v":""},{"$f":"IF(AN337=\"\",\"\",(AN337/#REF!)*$W337)","v":""},{"$f":"IF(AO337=\"\",\"\",(AO337/#REF!)*$W337)","v":""},{"$f":"IF(AP337=\"\",\"\",(AP337/#REF!)*$W337)","v":""},{"$f":"IF(AQ337=\"\",\"\",(AQ337/#REF!)*$W337)","v":""},{"$f":"IF(AR337=\"\",\"\",(AR337/#REF!)*$W337)","v":""},{"$f":"IF(AS337=\"\",\"\",(AS337/#REF!)*$W337)","v":""},{"$f":"IF(AT337=\"\",\"\",(AT337/#REF!)*$W337)","v":""},{"$f":"IF(AU337=\"\",\"\",(AU337/#REF!)*$W337)","v":""},{"$f":"IF(AV337=\"\",\"\",(AV337/#REF!)*$W337)","v":""},{"$f":"IF(AW337=\"\",\"\",(AW337/#REF!)*$W337)","v":""},{"$f":"IF(AX337=\"\",\"\",(AX337/#REF!)*$W337)","v":""},{"$f":"IF(AY337=\"\",\"\",(AY337/#REF!)*$W337)","v":""},""]
[null,9769,null,null,"Sewer Gravity",null,"AN06/6-1/5 - AN06/6-1/4",null,null,300,null,0,32378.0988,null,1,32378.0988,null,null,{"$f":"IF(Q338=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q338,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q338,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32378.0988,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD338=\"\",\"\",(AD338/#REF!)*$W338)","v":""},"",32378.0988,"","","",{"$f":"IF(AJ338=\"\",\"\",(AJ338/#REF!)*$W338)","v":""},{"$f":"IF(AK338=\"\",\"\",(AK338/#REF!)*$W338)","v":""},{"$f":"IF(AL338=\"\",\"\",(AL338/#REF!)*$W338)","v":""},{"$f":"IF(AM338=\"\",\"\",(AM338/#REF!)*$W338)","v":""},{"$f":"IF(AN338=\"\",\"\",(AN338/#REF!)*$W338)","v":""},{"$f":"IF(AO338=\"\",\"\",(AO338/#REF!)*$W338)","v":""},{"$f":"IF(AP338=\"\",\"\",(AP338/#REF!)*$W338)","v":""},{"$f":"IF(AQ338=\"\",\"\",(AQ338/#REF!)*$W338)","v":""},{"$f":"IF(AR338=\"\",\"\",(AR338/#REF!)*$W338)","v":""},{"$f":"IF(AS338=\"\",\"\",(AS338/#REF!)*$W338)","v":""},{"$f":"IF(AT338=\"\",\"\",(AT338/#REF!)*$W338)","v":""},{"$f":"IF(AU338=\"\",\"\",(AU338/#REF!)*$W338)","v":""},{"$f":"IF(AV338=\"\",\"\",(AV338/#REF!)*$W338)","v":""},{"$f":"IF(AW338=\"\",\"\",(AW338/#REF!)*$W338)","v":""},{"$f":"IF(AX338=\"\",\"\",(AX338/#REF!)*$W338)","v":""},{"$f":"IF(AY338=\"\",\"\",(AY338/#REF!)*$W338)","v":""},""]
[null,10102,null,null,"Sewer Gravity",null,"AN10/1/3 - AN10/1/2",null,null,225,null,0,33738.438000000002,null,1,33738.438000000002,null,null,{"$f":"IF(Q339=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q339,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q339,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33738.438000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD339=\"\",\"\",(AD339/#REF!)*$W339)","v":""},"",33738.438000000002,"","","",{"$f":"IF(AJ339=\"\",\"\",(AJ339/#REF!)*$W339)","v":""},{"$f":"IF(AK339=\"\",\"\",(AK339/#REF!)*$W339)","v":""},{"$f":"IF(AL339=\"\",\"\",(AL339/#REF!)*$W339)","v":""},{"$f":"IF(AM339=\"\",\"\",(AM339/#REF!)*$W339)","v":""},{"$f":"IF(AN339=\"\",\"\",(AN339/#REF!)*$W339)","v":""},{"$f":"IF(AO339=\"\",\"\",(AO339/#REF!)*$W339)","v":""},{"$f":"IF(AP339=\"\",\"\",(AP339/#REF!)*$W339)","v":""},{"$f":"IF(AQ339=\"\",\"\",(AQ339/#REF!)*$W339)","v":""},{"$f":"IF(AR339=\"\",\"\",(AR339/#REF!)*$W339)","v":""},{"$f":"IF(AS339=\"\",\"\",(AS339/#REF!)*$W339)","v":""},{"$f":"IF(AT339=\"\",\"\",(AT339/#REF!)*$W339)","v":""},{"$f":"IF(AU339=\"\",\"\",(AU339/#REF!)*$W339)","v":""},{"$f":"IF(AV339=\"\",\"\",(AV339/#REF!)*$W339)","v":""},{"$f":"IF(AW339=\"\",\"\",(AW339/#REF!)*$W339)","v":""},{"$f":"IF(AX339=\"\",\"\",(AX339/#REF!)*$W339)","v":""},{"$f":"IF(AY339=\"\",\"\",(AY339/#REF!)*$W339)","v":""},""]
[null,10103,null,null,"Sewer Gravity",null,"AN10/1/2 - AN10/1/1",null,null,225,null,0,8828.2245999999996,null,1,8828.2245999999996,null,null,{"$f":"IF(Q340=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q340,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q340,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8828.2245999999996,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD340=\"\",\"\",(AD340/#REF!)*$W340)","v":""},"",8828.2245999999996,"","","",{"$f":"IF(AJ340=\"\",\"\",(AJ340/#REF!)*$W340)","v":""},{"$f":"IF(AK340=\"\",\"\",(AK340/#REF!)*$W340)","v":""},{"$f":"IF(AL340=\"\",\"\",(AL340/#REF!)*$W340)","v":""},{"$f":"IF(AM340=\"\",\"\",(AM340/#REF!)*$W340)","v":""},{"$f":"IF(AN340=\"\",\"\",(AN340/#REF!)*$W340)","v":""},{"$f":"IF(AO340=\"\",\"\",(AO340/#REF!)*$W340)","v":""},{"$f":"IF(AP340=\"\",\"\",(AP340/#REF!)*$W340)","v":""},{"$f":"IF(AQ340=\"\",\"\",(AQ340/#REF!)*$W340)","v":""},{"$f":"IF(AR340=\"\",\"\",(AR340/#REF!)*$W340)","v":""},{"$f":"IF(AS340=\"\",\"\",(AS340/#REF!)*$W340)","v":""},{"$f":"IF(AT340=\"\",\"\",(AT340/#REF!)*$W340)","v":""},{"$f":"IF(AU340=\"\",\"\",(AU340/#REF!)*$W340)","v":""},{"$f":"IF(AV340=\"\",\"\",(AV340/#REF!)*$W340)","v":""},{"$f":"IF(AW340=\"\",\"\",(AW340/#REF!)*$W340)","v":""},{"$f":"IF(AX340=\"\",\"\",(AX340/#REF!)*$W340)","v":""},{"$f":"IF(AY340=\"\",\"\",(AY340/#REF!)*$W340)","v":""},""]
[null,10112,null,null,"Sewer Gravity",null,"AN10/2/2 - AN10/2/1",null,null,150,null,0,19085.650000000001,null,1,19085.650000000001,null,null,{"$f":"IF(Q341=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q341,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q341,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19085.650000000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD341=\"\",\"\",(AD341/#REF!)*$W341)","v":""},"",19085.650000000001,"","","",{"$f":"IF(AJ341=\"\",\"\",(AJ341/#REF!)*$W341)","v":""},{"$f":"IF(AK341=\"\",\"\",(AK341/#REF!)*$W341)","v":""},{"$f":"IF(AL341=\"\",\"\",(AL341/#REF!)*$W341)","v":""},{"$f":"IF(AM341=\"\",\"\",(AM341/#REF!)*$W341)","v":""},{"$f":"IF(AN341=\"\",\"\",(AN341/#REF!)*$W341)","v":""},{"$f":"IF(AO341=\"\",\"\",(AO341/#REF!)*$W341)","v":""},{"$f":"IF(AP341=\"\",\"\",(AP341/#REF!)*$W341)","v":""},{"$f":"IF(AQ341=\"\",\"\",(AQ341/#REF!)*$W341)","v":""},{"$f":"IF(AR341=\"\",\"\",(AR341/#REF!)*$W341)","v":""},{"$f":"IF(AS341=\"\",\"\",(AS341/#REF!)*$W341)","v":""},{"$f":"IF(AT341=\"\",\"\",(AT341/#REF!)*$W341)","v":""},{"$f":"IF(AU341=\"\",\"\",(AU341/#REF!)*$W341)","v":""},{"$f":"IF(AV341=\"\",\"\",(AV341/#REF!)*$W341)","v":""},{"$f":"IF(AW341=\"\",\"\",(AW341/#REF!)*$W341)","v":""},{"$f":"IF(AX341=\"\",\"\",(AX341/#REF!)*$W341)","v":""},{"$f":"IF(AY341=\"\",\"\",(AY341/#REF!)*$W341)","v":""},""]
[null,10113,null,null,"Sewer Gravity",null,"AN10/2/1 - AN10/1/2",null,null,150,null,0,17640.5592,null,1,17640.5592,null,null,{"$f":"IF(Q342=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q342,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q342,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17640.5592,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD342=\"\",\"\",(AD342/#REF!)*$W342)","v":""},"",17640.5592,"","","",{"$f":"IF(AJ342=\"\",\"\",(AJ342/#REF!)*$W342)","v":""},{"$f":"IF(AK342=\"\",\"\",(AK342/#REF!)*$W342)","v":""},{"$f":"IF(AL342=\"\",\"\",(AL342/#REF!)*$W342)","v":""},{"$f":"IF(AM342=\"\",\"\",(AM342/#REF!)*$W342)","v":""},{"$f":"IF(AN342=\"\",\"\",(AN342/#REF!)*$W342)","v":""},{"$f":"IF(AO342=\"\",\"\",(AO342/#REF!)*$W342)","v":""},{"$f":"IF(AP342=\"\",\"\",(AP342/#REF!)*$W342)","v":""},{"$f":"IF(AQ342=\"\",\"\",(AQ342/#REF!)*$W342)","v":""},{"$f":"IF(AR342=\"\",\"\",(AR342/#REF!)*$W342)","v":""},{"$f":"IF(AS342=\"\",\"\",(AS342/#REF!)*$W342)","v":""},{"$f":"IF(AT342=\"\",\"\",(AT342/#REF!)*$W342)","v":""},{"$f":"IF(AU342=\"\",\"\",(AU342/#REF!)*$W342)","v":""},{"$f":"IF(AV342=\"\",\"\",(AV342/#REF!)*$W342)","v":""},{"$f":"IF(AW342=\"\",\"\",(AW342/#REF!)*$W342)","v":""},{"$f":"IF(AX342=\"\",\"\",(AX342/#REF!)*$W342)","v":""},{"$f":"IF(AY342=\"\",\"\",(AY342/#REF!)*$W342)","v":""},""]
[null,10111,null,null,"Sewer Gravity",null,"AN10/2/3 - AN10/2/2",null,null,150,null,0,25040.372800000001,null,1,25040.372800000001,null,null,{"$f":"IF(Q343=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q343,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q343,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25040.372800000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD343=\"\",\"\",(AD343/#REF!)*$W343)","v":""},"",25040.372800000001,"","","",{"$f":"IF(AJ343=\"\",\"\",(AJ343/#REF!)*$W343)","v":""},{"$f":"IF(AK343=\"\",\"\",(AK343/#REF!)*$W343)","v":""},{"$f":"IF(AL343=\"\",\"\",(AL343/#REF!)*$W343)","v":""},{"$f":"IF(AM343=\"\",\"\",(AM343/#REF!)*$W343)","v":""},{"$f":"IF(AN343=\"\",\"\",(AN343/#REF!)*$W343)","v":""},{"$f":"IF(AO343=\"\",\"\",(AO343/#REF!)*$W343)","v":""},{"$f":"IF(AP343=\"\",\"\",(AP343/#REF!)*$W343)","v":""},{"$f":"IF(AQ343=\"\",\"\",(AQ343/#REF!)*$W343)","v":""},{"$f":"IF(AR343=\"\",\"\",(AR343/#REF!)*$W343)","v":""},{"$f":"IF(AS343=\"\",\"\",(AS343/#REF!)*$W343)","v":""},{"$f":"IF(AT343=\"\",\"\",(AT343/#REF!)*$W343)","v":""},{"$f":"IF(AU343=\"\",\"\",(AU343/#REF!)*$W343)","v":""},{"$f":"IF(AV343=\"\",\"\",(AV343/#REF!)*$W343)","v":""},{"$f":"IF(AW343=\"\",\"\",(AW343/#REF!)*$W343)","v":""},{"$f":"IF(AX343=\"\",\"\",(AX343/#REF!)*$W343)","v":""},{"$f":"IF(AY343=\"\",\"\",(AY343/#REF!)*$W343)","v":""},""]
[null,10110,null,null,"Sewer Gravity",null,"AN10/2/4 - AN10/2/3",null,null,150,null,0,13759.5144,null,1,13759.5144,null,null,{"$f":"IF(Q344=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q344,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q344,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13759.5144,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD344=\"\",\"\",(AD344/#REF!)*$W344)","v":""},"",13759.5144,"","","",{"$f":"IF(AJ344=\"\",\"\",(AJ344/#REF!)*$W344)","v":""},{"$f":"IF(AK344=\"\",\"\",(AK344/#REF!)*$W344)","v":""},{"$f":"IF(AL344=\"\",\"\",(AL344/#REF!)*$W344)","v":""},{"$f":"IF(AM344=\"\",\"\",(AM344/#REF!)*$W344)","v":""},{"$f":"IF(AN344=\"\",\"\",(AN344/#REF!)*$W344)","v":""},{"$f":"IF(AO344=\"\",\"\",(AO344/#REF!)*$W344)","v":""},{"$f":"IF(AP344=\"\",\"\",(AP344/#REF!)*$W344)","v":""},{"$f":"IF(AQ344=\"\",\"\",(AQ344/#REF!)*$W344)","v":""},{"$f":"IF(AR344=\"\",\"\",(AR344/#REF!)*$W344)","v":""},{"$f":"IF(AS344=\"\",\"\",(AS344/#REF!)*$W344)","v":""},{"$f":"IF(AT344=\"\",\"\",(AT344/#REF!)*$W344)","v":""},{"$f":"IF(AU344=\"\",\"\",(AU344/#REF!)*$W344)","v":""},{"$f":"IF(AV344=\"\",\"\",(AV344/#REF!)*$W344)","v":""},{"$f":"IF(AW344=\"\",\"\",(AW344/#REF!)*$W344)","v":""},{"$f":"IF(AX344=\"\",\"\",(AX344/#REF!)*$W344)","v":""},{"$f":"IF(AY344=\"\",\"\",(AY344/#REF!)*$W344)","v":""},""]
[null,9766,null,null,"Sewer Gravity",null,"AN06/6-1/8 - AN06/6-1/7",null,null,225,null,0,34461.641499999998,null,1,34461.641499999998,null,null,{"$f":"IF(Q345=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q345,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q345,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34461.641499999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD345=\"\",\"\",(AD345/#REF!)*$W345)","v":""},"",34461.641499999998,"","","",{"$f":"IF(AJ345=\"\",\"\",(AJ345/#REF!)*$W345)","v":""},{"$f":"IF(AK345=\"\",\"\",(AK345/#REF!)*$W345)","v":""},{"$f":"IF(AL345=\"\",\"\",(AL345/#REF!)*$W345)","v":""},{"$f":"IF(AM345=\"\",\"\",(AM345/#REF!)*$W345)","v":""},{"$f":"IF(AN345=\"\",\"\",(AN345/#REF!)*$W345)","v":""},{"$f":"IF(AO345=\"\",\"\",(AO345/#REF!)*$W345)","v":""},{"$f":"IF(AP345=\"\",\"\",(AP345/#REF!)*$W345)","v":""},{"$f":"IF(AQ345=\"\",\"\",(AQ345/#REF!)*$W345)","v":""},{"$f":"IF(AR345=\"\",\"\",(AR345/#REF!)*$W345)","v":""},{"$f":"IF(AS345=\"\",\"\",(AS345/#REF!)*$W345)","v":""},{"$f":"IF(AT345=\"\",\"\",(AT345/#REF!)*$W345)","v":""},{"$f":"IF(AU345=\"\",\"\",(AU345/#REF!)*$W345)","v":""},{"$f":"IF(AV345=\"\",\"\",(AV345/#REF!)*$W345)","v":""},{"$f":"IF(AW345=\"\",\"\",(AW345/#REF!)*$W345)","v":""},{"$f":"IF(AX345=\"\",\"\",(AX345/#REF!)*$W345)","v":""},{"$f":"IF(AY345=\"\",\"\",(AY345/#REF!)*$W345)","v":""},""]
[null,9765,null,null,"Sewer Gravity",null,"AN06/6-1/8A - AN06/6-1/8",null,null,225,null,0,37019.968399999998,null,1,37019.968399999998,null,null,{"$f":"IF(Q346=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q346,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q346,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37019.968399999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD346=\"\",\"\",(AD346/#REF!)*$W346)","v":""},"",37019.968399999998,"","","",{"$f":"IF(AJ346=\"\",\"\",(AJ346/#REF!)*$W346)","v":""},{"$f":"IF(AK346=\"\",\"\",(AK346/#REF!)*$W346)","v":""},{"$f":"IF(AL346=\"\",\"\",(AL346/#REF!)*$W346)","v":""},{"$f":"IF(AM346=\"\",\"\",(AM346/#REF!)*$W346)","v":""},{"$f":"IF(AN346=\"\",\"\",(AN346/#REF!)*$W346)","v":""},{"$f":"IF(AO346=\"\",\"\",(AO346/#REF!)*$W346)","v":""},{"$f":"IF(AP346=\"\",\"\",(AP346/#REF!)*$W346)","v":""},{"$f":"IF(AQ346=\"\",\"\",(AQ346/#REF!)*$W346)","v":""},{"$f":"IF(AR346=\"\",\"\",(AR346/#REF!)*$W346)","v":""},{"$f":"IF(AS346=\"\",\"\",(AS346/#REF!)*$W346)","v":""},{"$f":"IF(AT346=\"\",\"\",(AT346/#REF!)*$W346)","v":""},{"$f":"IF(AU346=\"\",\"\",(AU346/#REF!)*$W346)","v":""},{"$f":"IF(AV346=\"\",\"\",(AV346/#REF!)*$W346)","v":""},{"$f":"IF(AW346=\"\",\"\",(AW346/#REF!)*$W346)","v":""},{"$f":"IF(AX346=\"\",\"\",(AX346/#REF!)*$W346)","v":""},{"$f":"IF(AY346=\"\",\"\",(AY346/#REF!)*$W346)","v":""},""]
[null,9767,null,null,"Sewer Gravity",null,"AN06/6-1/7 - AN06/6-1/6",null,null,225,null,0,33885.610500000003,null,1,33885.610500000003,null,null,{"$f":"IF(Q347=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q347,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q347,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33885.610500000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD347=\"\",\"\",(AD347/#REF!)*$W347)","v":""},"",33885.610500000003,"","","",{"$f":"IF(AJ347=\"\",\"\",(AJ347/#REF!)*$W347)","v":""},{"$f":"IF(AK347=\"\",\"\",(AK347/#REF!)*$W347)","v":""},{"$f":"IF(AL347=\"\",\"\",(AL347/#REF!)*$W347)","v":""},{"$f":"IF(AM347=\"\",\"\",(AM347/#REF!)*$W347)","v":""},{"$f":"IF(AN347=\"\",\"\",(AN347/#REF!)*$W347)","v":""},{"$f":"IF(AO347=\"\",\"\",(AO347/#REF!)*$W347)","v":""},{"$f":"IF(AP347=\"\",\"\",(AP347/#REF!)*$W347)","v":""},{"$f":"IF(AQ347=\"\",\"\",(AQ347/#REF!)*$W347)","v":""},{"$f":"IF(AR347=\"\",\"\",(AR347/#REF!)*$W347)","v":""},{"$f":"IF(AS347=\"\",\"\",(AS347/#REF!)*$W347)","v":""},{"$f":"IF(AT347=\"\",\"\",(AT347/#REF!)*$W347)","v":""},{"$f":"IF(AU347=\"\",\"\",(AU347/#REF!)*$W347)","v":""},{"$f":"IF(AV347=\"\",\"\",(AV347/#REF!)*$W347)","v":""},{"$f":"IF(AW347=\"\",\"\",(AW347/#REF!)*$W347)","v":""},{"$f":"IF(AX347=\"\",\"\",(AX347/#REF!)*$W347)","v":""},{"$f":"IF(AY347=\"\",\"\",(AY347/#REF!)*$W347)","v":""},""]
[null,9768,null,null,"Sewer Gravity",null,"AN06/6-1/6 - AN06/6-1/5",null,null,225,null,0,50139.948900000003,null,1,50139.948900000003,null,null,{"$f":"IF(Q348=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q348,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q348,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50139.948900000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD348=\"\",\"\",(AD348/#REF!)*$W348)","v":""},"",50139.948900000003,"","","",{"$f":"IF(AJ348=\"\",\"\",(AJ348/#REF!)*$W348)","v":""},{"$f":"IF(AK348=\"\",\"\",(AK348/#REF!)*$W348)","v":""},{"$f":"IF(AL348=\"\",\"\",(AL348/#REF!)*$W348)","v":""},{"$f":"IF(AM348=\"\",\"\",(AM348/#REF!)*$W348)","v":""},{"$f":"IF(AN348=\"\",\"\",(AN348/#REF!)*$W348)","v":""},{"$f":"IF(AO348=\"\",\"\",(AO348/#REF!)*$W348)","v":""},{"$f":"IF(AP348=\"\",\"\",(AP348/#REF!)*$W348)","v":""},{"$f":"IF(AQ348=\"\",\"\",(AQ348/#REF!)*$W348)","v":""},{"$f":"IF(AR348=\"\",\"\",(AR348/#REF!)*$W348)","v":""},{"$f":"IF(AS348=\"\",\"\",(AS348/#REF!)*$W348)","v":""},{"$f":"IF(AT348=\"\",\"\",(AT348/#REF!)*$W348)","v":""},{"$f":"IF(AU348=\"\",\"\",(AU348/#REF!)*$W348)","v":""},{"$f":"IF(AV348=\"\",\"\",(AV348/#REF!)*$W348)","v":""},{"$f":"IF(AW348=\"\",\"\",(AW348/#REF!)*$W348)","v":""},{"$f":"IF(AX348=\"\",\"\",(AX348/#REF!)*$W348)","v":""},{"$f":"IF(AY348=\"\",\"\",(AY348/#REF!)*$W348)","v":""},""]
[null,9754,null,null,"Sewer Gravity",null,"AN06/6-1/19 - AN06/6-1/18",null,null,225,null,0,20299.525099999999,null,1,20299.525099999999,null,null,{"$f":"IF(Q349=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q349,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q349,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20299.525099999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD349=\"\",\"\",(AD349/#REF!)*$W349)","v":""},"",20299.525099999999,"","","",{"$f":"IF(AJ349=\"\",\"\",(AJ349/#REF!)*$W349)","v":""},{"$f":"IF(AK349=\"\",\"\",(AK349/#REF!)*$W349)","v":""},{"$f":"IF(AL349=\"\",\"\",(AL349/#REF!)*$W349)","v":""},{"$f":"IF(AM349=\"\",\"\",(AM349/#REF!)*$W349)","v":""},{"$f":"IF(AN349=\"\",\"\",(AN349/#REF!)*$W349)","v":""},{"$f":"IF(AO349=\"\",\"\",(AO349/#REF!)*$W349)","v":""},{"$f":"IF(AP349=\"\",\"\",(AP349/#REF!)*$W349)","v":""},{"$f":"IF(AQ349=\"\",\"\",(AQ349/#REF!)*$W349)","v":""},{"$f":"IF(AR349=\"\",\"\",(AR349/#REF!)*$W349)","v":""},{"$f":"IF(AS349=\"\",\"\",(AS349/#REF!)*$W349)","v":""},{"$f":"IF(AT349=\"\",\"\",(AT349/#REF!)*$W349)","v":""},{"$f":"IF(AU349=\"\",\"\",(AU349/#REF!)*$W349)","v":""},{"$f":"IF(AV349=\"\",\"\",(AV349/#REF!)*$W349)","v":""},{"$f":"IF(AW349=\"\",\"\",(AW349/#REF!)*$W349)","v":""},{"$f":"IF(AX349=\"\",\"\",(AX349/#REF!)*$W349)","v":""},{"$f":"IF(AY349=\"\",\"\",(AY349/#REF!)*$W349)","v":""},""]
[null,9757,null,null,"Sewer Gravity",null,"AN06/6-1/16 - AN06/6-1/15",null,null,225,null,0,47532.736700000001,null,1,47532.736700000001,null,null,{"$f":"IF(Q350=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q350,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q350,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47532.736700000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD350=\"\",\"\",(AD350/#REF!)*$W350)","v":""},"",47532.736700000001,"","","",{"$f":"IF(AJ350=\"\",\"\",(AJ350/#REF!)*$W350)","v":""},{"$f":"IF(AK350=\"\",\"\",(AK350/#REF!)*$W350)","v":""},{"$f":"IF(AL350=\"\",\"\",(AL350/#REF!)*$W350)","v":""},{"$f":"IF(AM350=\"\",\"\",(AM350/#REF!)*$W350)","v":""},{"$f":"IF(AN350=\"\",\"\",(AN350/#REF!)*$W350)","v":""},{"$f":"IF(AO350=\"\",\"\",(AO350/#REF!)*$W350)","v":""},{"$f":"IF(AP350=\"\",\"\",(AP350/#REF!)*$W350)","v":""},{"$f":"IF(AQ350=\"\",\"\",(AQ350/#REF!)*$W350)","v":""},{"$f":"IF(AR350=\"\",\"\",(AR350/#REF!)*$W350)","v":""},{"$f":"IF(AS350=\"\",\"\",(AS350/#REF!)*$W350)","v":""},{"$f":"IF(AT350=\"\",\"\",(AT350/#REF!)*$W350)","v":""},{"$f":"IF(AU350=\"\",\"\",(AU350/#REF!)*$W350)","v":""},{"$f":"IF(AV350=\"\",\"\",(AV350/#REF!)*$W350)","v":""},{"$f":"IF(AW350=\"\",\"\",(AW350/#REF!)*$W350)","v":""},{"$f":"IF(AX350=\"\",\"\",(AX350/#REF!)*$W350)","v":""},{"$f":"IF(AY350=\"\",\"\",(AY350/#REF!)*$W350)","v":""},""]
[null,9758,null,null,"Sewer Gravity",null,"AN06/6-1/15 - AN06/6-1/14",null,null,225,null,0,56014.323799999998,null,1,56014.323799999998,null,null,{"$f":"IF(Q351=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q351,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q351,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56014.323799999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD351=\"\",\"\",(AD351/#REF!)*$W351)","v":""},"",56014.323799999998,"","","",{"$f":"IF(AJ351=\"\",\"\",(AJ351/#REF!)*$W351)","v":""},{"$f":"IF(AK351=\"\",\"\",(AK351/#REF!)*$W351)","v":""},{"$f":"IF(AL351=\"\",\"\",(AL351/#REF!)*$W351)","v":""},{"$f":"IF(AM351=\"\",\"\",(AM351/#REF!)*$W351)","v":""},{"$f":"IF(AN351=\"\",\"\",(AN351/#REF!)*$W351)","v":""},{"$f":"IF(AO351=\"\",\"\",(AO351/#REF!)*$W351)","v":""},{"$f":"IF(AP351=\"\",\"\",(AP351/#REF!)*$W351)","v":""},{"$f":"IF(AQ351=\"\",\"\",(AQ351/#REF!)*$W351)","v":""},{"$f":"IF(AR351=\"\",\"\",(AR351/#REF!)*$W351)","v":""},{"$f":"IF(AS351=\"\",\"\",(AS351/#REF!)*$W351)","v":""},{"$f":"IF(AT351=\"\",\"\",(AT351/#REF!)*$W351)","v":""},{"$f":"IF(AU351=\"\",\"\",(AU351/#REF!)*$W351)","v":""},{"$f":"IF(AV351=\"\",\"\",(AV351/#REF!)*$W351)","v":""},{"$f":"IF(AW351=\"\",\"\",(AW351/#REF!)*$W351)","v":""},{"$f":"IF(AX351=\"\",\"\",(AX351/#REF!)*$W351)","v":""},{"$f":"IF(AY351=\"\",\"\",(AY351/#REF!)*$W351)","v":""},""]
[null,9759,null,null,"Sewer Gravity",null,"AN06/6-1/14 - AN06/6-1/13",null,null,225,null,0,30088.857800000002,null,1,30088.857800000002,null,null,{"$f":"IF(Q352=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q352,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q352,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30088.857800000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD352=\"\",\"\",(AD352/#REF!)*$W352)","v":""},"",30088.857800000002,"","","",{"$f":"IF(AJ352=\"\",\"\",(AJ352/#REF!)*$W352)","v":""},{"$f":"IF(AK352=\"\",\"\",(AK352/#REF!)*$W352)","v":""},{"$f":"IF(AL352=\"\",\"\",(AL352/#REF!)*$W352)","v":""},{"$f":"IF(AM352=\"\",\"\",(AM352/#REF!)*$W352)","v":""},{"$f":"IF(AN352=\"\",\"\",(AN352/#REF!)*$W352)","v":""},{"$f":"IF(AO352=\"\",\"\",(AO352/#REF!)*$W352)","v":""},{"$f":"IF(AP352=\"\",\"\",(AP352/#REF!)*$W352)","v":""},{"$f":"IF(AQ352=\"\",\"\",(AQ352/#REF!)*$W352)","v":""},{"$f":"IF(AR352=\"\",\"\",(AR352/#REF!)*$W352)","v":""},{"$f":"IF(AS352=\"\",\"\",(AS352/#REF!)*$W352)","v":""},{"$f":"IF(AT352=\"\",\"\",(AT352/#REF!)*$W352)","v":""},{"$f":"IF(AU352=\"\",\"\",(AU352/#REF!)*$W352)","v":""},{"$f":"IF(AV352=\"\",\"\",(AV352/#REF!)*$W352)","v":""},{"$f":"IF(AW352=\"\",\"\",(AW352/#REF!)*$W352)","v":""},{"$f":"IF(AX352=\"\",\"\",(AX352/#REF!)*$W352)","v":""},{"$f":"IF(AY352=\"\",\"\",(AY352/#REF!)*$W352)","v":""},""]
[null,9762,null,null,"Sewer Gravity",null,"AN06/6-1/11 - AN06/6-1/10",null,null,225,null,0,52494.587299999999,null,1,52494.587299999999,null,null,{"$f":"IF(Q353=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q353,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q353,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52494.587299999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD353=\"\",\"\",(AD353/#REF!)*$W353)","v":""},"",52494.587299999999,"","","",{"$f":"IF(AJ353=\"\",\"\",(AJ353/#REF!)*$W353)","v":""},{"$f":"IF(AK353=\"\",\"\",(AK353/#REF!)*$W353)","v":""},{"$f":"IF(AL353=\"\",\"\",(AL353/#REF!)*$W353)","v":""},{"$f":"IF(AM353=\"\",\"\",(AM353/#REF!)*$W353)","v":""},{"$f":"IF(AN353=\"\",\"\",(AN353/#REF!)*$W353)","v":""},{"$f":"IF(AO353=\"\",\"\",(AO353/#REF!)*$W353)","v":""},{"$f":"IF(AP353=\"\",\"\",(AP353/#REF!)*$W353)","v":""},{"$f":"IF(AQ353=\"\",\"\",(AQ353/#REF!)*$W353)","v":""},{"$f":"IF(AR353=\"\",\"\",(AR353/#REF!)*$W353)","v":""},{"$f":"IF(AS353=\"\",\"\",(AS353/#REF!)*$W353)","v":""},{"$f":"IF(AT353=\"\",\"\",(AT353/#REF!)*$W353)","v":""},{"$f":"IF(AU353=\"\",\"\",(AU353/#REF!)*$W353)","v":""},{"$f":"IF(AV353=\"\",\"\",(AV353/#REF!)*$W353)","v":""},{"$f":"IF(AW353=\"\",\"\",(AW353/#REF!)*$W353)","v":""},{"$f":"IF(AX353=\"\",\"\",(AX353/#REF!)*$W353)","v":""},{"$f":"IF(AY353=\"\",\"\",(AY353/#REF!)*$W353)","v":""},""]
[null,16547,null,null,"Sewer Gravity",null,"AN07/7-1/1 - PSAN07",null,null,225,null,0,21774.225600000002,null,1,21774.225600000002,null,null,{"$f":"IF(Q354=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q354,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q354,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21774.225600000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD354=\"\",\"\",(AD354/#REF!)*$W354)","v":""},"",21774.225600000002,"","","",{"$f":"IF(AJ354=\"\",\"\",(AJ354/#REF!)*$W354)","v":""},{"$f":"IF(AK354=\"\",\"\",(AK354/#REF!)*$W354)","v":""},{"$f":"IF(AL354=\"\",\"\",(AL354/#REF!)*$W354)","v":""},{"$f":"IF(AM354=\"\",\"\",(AM354/#REF!)*$W354)","v":""},{"$f":"IF(AN354=\"\",\"\",(AN354/#REF!)*$W354)","v":""},{"$f":"IF(AO354=\"\",\"\",(AO354/#REF!)*$W354)","v":""},{"$f":"IF(AP354=\"\",\"\",(AP354/#REF!)*$W354)","v":""},{"$f":"IF(AQ354=\"\",\"\",(AQ354/#REF!)*$W354)","v":""},{"$f":"IF(AR354=\"\",\"\",(AR354/#REF!)*$W354)","v":""},{"$f":"IF(AS354=\"\",\"\",(AS354/#REF!)*$W354)","v":""},{"$f":"IF(AT354=\"\",\"\",(AT354/#REF!)*$W354)","v":""},{"$f":"IF(AU354=\"\",\"\",(AU354/#REF!)*$W354)","v":""},{"$f":"IF(AV354=\"\",\"\",(AV354/#REF!)*$W354)","v":""},{"$f":"IF(AW354=\"\",\"\",(AW354/#REF!)*$W354)","v":""},{"$f":"IF(AX354=\"\",\"\",(AX354/#REF!)*$W354)","v":""},{"$f":"IF(AY354=\"\",\"\",(AY354/#REF!)*$W354)","v":""},""]
[null,9990,null,null,"Sewer Gravity",null,"AN07/7-1/2 - AN07/7-1/1",null,null,225,null,0,41329.586600000002,null,1,41329.586600000002,null,null,{"$f":"IF(Q355=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q355,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q355,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41329.586600000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD355=\"\",\"\",(AD355/#REF!)*$W355)","v":""},"",41329.586600000002,"","","",{"$f":"IF(AJ355=\"\",\"\",(AJ355/#REF!)*$W355)","v":""},{"$f":"IF(AK355=\"\",\"\",(AK355/#REF!)*$W355)","v":""},{"$f":"IF(AL355=\"\",\"\",(AL355/#REF!)*$W355)","v":""},{"$f":"IF(AM355=\"\",\"\",(AM355/#REF!)*$W355)","v":""},{"$f":"IF(AN355=\"\",\"\",(AN355/#REF!)*$W355)","v":""},{"$f":"IF(AO355=\"\",\"\",(AO355/#REF!)*$W355)","v":""},{"$f":"IF(AP355=\"\",\"\",(AP355/#REF!)*$W355)","v":""},{"$f":"IF(AQ355=\"\",\"\",(AQ355/#REF!)*$W355)","v":""},{"$f":"IF(AR355=\"\",\"\",(AR355/#REF!)*$W355)","v":""},{"$f":"IF(AS355=\"\",\"\",(AS355/#REF!)*$W355)","v":""},{"$f":"IF(AT355=\"\",\"\",(AT355/#REF!)*$W355)","v":""},{"$f":"IF(AU355=\"\",\"\",(AU355/#REF!)*$W355)","v":""},{"$f":"IF(AV355=\"\",\"\",(AV355/#REF!)*$W355)","v":""},{"$f":"IF(AW355=\"\",\"\",(AW355/#REF!)*$W355)","v":""},{"$f":"IF(AX355=\"\",\"\",(AX355/#REF!)*$W355)","v":""},{"$f":"IF(AY355=\"\",\"\",(AY355/#REF!)*$W355)","v":""},""]
[null,9989,null,null,"Sewer Gravity",null,"AN07/7-1/3 - AN07/7-1/2",null,null,225,null,0,38020.743000000002,null,1,38020.743000000002,null,null,{"$f":"IF(Q356=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q356,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q356,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38020.743000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD356=\"\",\"\",(AD356/#REF!)*$W356)","v":""},"",38020.743000000002,"","","",{"$f":"IF(AJ356=\"\",\"\",(AJ356/#REF!)*$W356)","v":""},{"$f":"IF(AK356=\"\",\"\",(AK356/#REF!)*$W356)","v":""},{"$f":"IF(AL356=\"\",\"\",(AL356/#REF!)*$W356)","v":""},{"$f":"IF(AM356=\"\",\"\",(AM356/#REF!)*$W356)","v":""},{"$f":"IF(AN356=\"\",\"\",(AN356/#REF!)*$W356)","v":""},{"$f":"IF(AO356=\"\",\"\",(AO356/#REF!)*$W356)","v":""},{"$f":"IF(AP356=\"\",\"\",(AP356/#REF!)*$W356)","v":""},{"$f":"IF(AQ356=\"\",\"\",(AQ356/#REF!)*$W356)","v":""},{"$f":"IF(AR356=\"\",\"\",(AR356/#REF!)*$W356)","v":""},{"$f":"IF(AS356=\"\",\"\",(AS356/#REF!)*$W356)","v":""},{"$f":"IF(AT356=\"\",\"\",(AT356/#REF!)*$W356)","v":""},{"$f":"IF(AU356=\"\",\"\",(AU356/#REF!)*$W356)","v":""},{"$f":"IF(AV356=\"\",\"\",(AV356/#REF!)*$W356)","v":""},{"$f":"IF(AW356=\"\",\"\",(AW356/#REF!)*$W356)","v":""},{"$f":"IF(AX356=\"\",\"\",(AX356/#REF!)*$W356)","v":""},{"$f":"IF(AY356=\"\",\"\",(AY356/#REF!)*$W356)","v":""},""]
[null,9988,null,null,"Sewer Gravity",null,"AN07/7-1/3A - AN07/7-1/3",null,null,225,null,0,7717.3361999999997,null,1,7717.3361999999997,null,null,{"$f":"IF(Q357=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q357,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q357,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7717.3361999999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD357=\"\",\"\",(AD357/#REF!)*$W357)","v":""},"",7717.3361999999997,"","","",{"$f":"IF(AJ357=\"\",\"\",(AJ357/#REF!)*$W357)","v":""},{"$f":"IF(AK357=\"\",\"\",(AK357/#REF!)*$W357)","v":""},{"$f":"IF(AL357=\"\",\"\",(AL357/#REF!)*$W357)","v":""},{"$f":"IF(AM357=\"\",\"\",(AM357/#REF!)*$W357)","v":""},{"$f":"IF(AN357=\"\",\"\",(AN357/#REF!)*$W357)","v":""},{"$f":"IF(AO357=\"\",\"\",(AO357/#REF!)*$W357)","v":""},{"$f":"IF(AP357=\"\",\"\",(AP357/#REF!)*$W357)","v":""},{"$f":"IF(AQ357=\"\",\"\",(AQ357/#REF!)*$W357)","v":""},{"$f":"IF(AR357=\"\",\"\",(AR357/#REF!)*$W357)","v":""},{"$f":"IF(AS357=\"\",\"\",(AS357/#REF!)*$W357)","v":""},{"$f":"IF(AT357=\"\",\"\",(AT357/#REF!)*$W357)","v":""},{"$f":"IF(AU357=\"\",\"\",(AU357/#REF!)*$W357)","v":""},{"$f":"IF(AV357=\"\",\"\",(AV357/#REF!)*$W357)","v":""},{"$f":"IF(AW357=\"\",\"\",(AW357/#REF!)*$W357)","v":""},{"$f":"IF(AX357=\"\",\"\",(AX357/#REF!)*$W357)","v":""},{"$f":"IF(AY357=\"\",\"\",(AY357/#REF!)*$W357)","v":""},""]
[null,9996,null,null,"Sewer Gravity",null,"AN07/7-5/1 - AN07/7-1/4",null,null,150,null,0,9545.8786999999993,null,1,9545.8786999999993,null,null,{"$f":"IF(Q358=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q358,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q358,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9545.8786999999993,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD358=\"\",\"\",(AD358/#REF!)*$W358)","v":""},"",9545.8786999999993,"","","",{"$f":"IF(AJ358=\"\",\"\",(AJ358/#REF!)*$W358)","v":""},{"$f":"IF(AK358=\"\",\"\",(AK358/#REF!)*$W358)","v":""},{"$f":"IF(AL358=\"\",\"\",(AL358/#REF!)*$W358)","v":""},{"$f":"IF(AM358=\"\",\"\",(AM358/#REF!)*$W358)","v":""},{"$f":"IF(AN358=\"\",\"\",(AN358/#REF!)*$W358)","v":""},{"$f":"IF(AO358=\"\",\"\",(AO358/#REF!)*$W358)","v":""},{"$f":"IF(AP358=\"\",\"\",(AP358/#REF!)*$W358)","v":""},{"$f":"IF(AQ358=\"\",\"\",(AQ358/#REF!)*$W358)","v":""},{"$f":"IF(AR358=\"\",\"\",(AR358/#REF!)*$W358)","v":""},{"$f":"IF(AS358=\"\",\"\",(AS358/#REF!)*$W358)","v":""},{"$f":"IF(AT358=\"\",\"\",(AT358/#REF!)*$W358)","v":""},{"$f":"IF(AU358=\"\",\"\",(AU358/#REF!)*$W358)","v":""},{"$f":"IF(AV358=\"\",\"\",(AV358/#REF!)*$W358)","v":""},{"$f":"IF(AW358=\"\",\"\",(AW358/#REF!)*$W358)","v":""},{"$f":"IF(AX358=\"\",\"\",(AX358/#REF!)*$W358)","v":""},{"$f":"IF(AY358=\"\",\"\",(AY358/#REF!)*$W358)","v":""},""]
[null,9995,null,null,"Sewer Gravity",null,"AN07/7-5/2 - AN07/7-5/1",null,null,150,null,0,24338.0209,null,1,24338.0209,null,null,{"$f":"IF(Q359=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q359,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q359,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24338.0209,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD359=\"\",\"\",(AD359/#REF!)*$W359)","v":""},"",24338.0209,"","","",{"$f":"IF(AJ359=\"\",\"\",(AJ359/#REF!)*$W359)","v":""},{"$f":"IF(AK359=\"\",\"\",(AK359/#REF!)*$W359)","v":""},{"$f":"IF(AL359=\"\",\"\",(AL359/#REF!)*$W359)","v":""},{"$f":"IF(AM359=\"\",\"\",(AM359/#REF!)*$W359)","v":""},{"$f":"IF(AN359=\"\",\"\",(AN359/#REF!)*$W359)","v":""},{"$f":"IF(AO359=\"\",\"\",(AO359/#REF!)*$W359)","v":""},{"$f":"IF(AP359=\"\",\"\",(AP359/#REF!)*$W359)","v":""},{"$f":"IF(AQ359=\"\",\"\",(AQ359/#REF!)*$W359)","v":""},{"$f":"IF(AR359=\"\",\"\",(AR359/#REF!)*$W359)","v":""},{"$f":"IF(AS359=\"\",\"\",(AS359/#REF!)*$W359)","v":""},{"$f":"IF(AT359=\"\",\"\",(AT359/#REF!)*$W359)","v":""},{"$f":"IF(AU359=\"\",\"\",(AU359/#REF!)*$W359)","v":""},{"$f":"IF(AV359=\"\",\"\",(AV359/#REF!)*$W359)","v":""},{"$f":"IF(AW359=\"\",\"\",(AW359/#REF!)*$W359)","v":""},{"$f":"IF(AX359=\"\",\"\",(AX359/#REF!)*$W359)","v":""},{"$f":"IF(AY359=\"\",\"\",(AY359/#REF!)*$W359)","v":""},""]
[null,9994,null,null,"Sewer Gravity",null,"AN07/7-5/3 - AN07/7-5/2",null,null,150,null,0,12363.3284,null,1,12363.3284,null,null,{"$f":"IF(Q360=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q360,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q360,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12363.3284,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD360=\"\",\"\",(AD360/#REF!)*$W360)","v":""},"",12363.3284,"","","",{"$f":"IF(AJ360=\"\",\"\",(AJ360/#REF!)*$W360)","v":""},{"$f":"IF(AK360=\"\",\"\",(AK360/#REF!)*$W360)","v":""},{"$f":"IF(AL360=\"\",\"\",(AL360/#REF!)*$W360)","v":""},{"$f":"IF(AM360=\"\",\"\",(AM360/#REF!)*$W360)","v":""},{"$f":"IF(AN360=\"\",\"\",(AN360/#REF!)*$W360)","v":""},{"$f":"IF(AO360=\"\",\"\",(AO360/#REF!)*$W360)","v":""},{"$f":"IF(AP360=\"\",\"\",(AP360/#REF!)*$W360)","v":""},{"$f":"IF(AQ360=\"\",\"\",(AQ360/#REF!)*$W360)","v":""},{"$f":"IF(AR360=\"\",\"\",(AR360/#REF!)*$W360)","v":""},{"$f":"IF(AS360=\"\",\"\",(AS360/#REF!)*$W360)","v":""},{"$f":"IF(AT360=\"\",\"\",(AT360/#REF!)*$W360)","v":""},{"$f":"IF(AU360=\"\",\"\",(AU360/#REF!)*$W360)","v":""},{"$f":"IF(AV360=\"\",\"\",(AV360/#REF!)*$W360)","v":""},{"$f":"IF(AW360=\"\",\"\",(AW360/#REF!)*$W360)","v":""},{"$f":"IF(AX360=\"\",\"\",(AX360/#REF!)*$W360)","v":""},{"$f":"IF(AY360=\"\",\"\",(AY360/#REF!)*$W360)","v":""},""]
[null,9993,null,null,"Sewer Gravity",null,"AN07/7-5/4 - AN07/7-5/3",null,null,150,null,0,3399.4094,null,1,3399.4094,null,null,{"$f":"IF(Q361=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q361,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q361,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3399.4094,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD361=\"\",\"\",(AD361/#REF!)*$W361)","v":""},"",3399.4094,"","","",{"$f":"IF(AJ361=\"\",\"\",(AJ361/#REF!)*$W361)","v":""},{"$f":"IF(AK361=\"\",\"\",(AK361/#REF!)*$W361)","v":""},{"$f":"IF(AL361=\"\",\"\",(AL361/#REF!)*$W361)","v":""},{"$f":"IF(AM361=\"\",\"\",(AM361/#REF!)*$W361)","v":""},{"$f":"IF(AN361=\"\",\"\",(AN361/#REF!)*$W361)","v":""},{"$f":"IF(AO361=\"\",\"\",(AO361/#REF!)*$W361)","v":""},{"$f":"IF(AP361=\"\",\"\",(AP361/#REF!)*$W361)","v":""},{"$f":"IF(AQ361=\"\",\"\",(AQ361/#REF!)*$W361)","v":""},{"$f":"IF(AR361=\"\",\"\",(AR361/#REF!)*$W361)","v":""},{"$f":"IF(AS361=\"\",\"\",(AS361/#REF!)*$W361)","v":""},{"$f":"IF(AT361=\"\",\"\",(AT361/#REF!)*$W361)","v":""},{"$f":"IF(AU361=\"\",\"\",(AU361/#REF!)*$W361)","v":""},{"$f":"IF(AV361=\"\",\"\",(AV361/#REF!)*$W361)","v":""},{"$f":"IF(AW361=\"\",\"\",(AW361/#REF!)*$W361)","v":""},{"$f":"IF(AX361=\"\",\"\",(AX361/#REF!)*$W361)","v":""},{"$f":"IF(AY361=\"\",\"\",(AY361/#REF!)*$W361)","v":""},""]
[null,9992,null,null,"Sewer Gravity",null,"AN07/7-5/5 - AN07/7-5/4",null,null,150,null,0,4046.9160000000002,null,1,4046.9160000000002,null,null,{"$f":"IF(Q362=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q362,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q362,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4046.9160000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD362=\"\",\"\",(AD362/#REF!)*$W362)","v":""},"",4046.9160000000002,"","","",{"$f":"IF(AJ362=\"\",\"\",(AJ362/#REF!)*$W362)","v":""},{"$f":"IF(AK362=\"\",\"\",(AK362/#REF!)*$W362)","v":""},{"$f":"IF(AL362=\"\",\"\",(AL362/#REF!)*$W362)","v":""},{"$f":"IF(AM362=\"\",\"\",(AM362/#REF!)*$W362)","v":""},{"$f":"IF(AN362=\"\",\"\",(AN362/#REF!)*$W362)","v":""},{"$f":"IF(AO362=\"\",\"\",(AO362/#REF!)*$W362)","v":""},{"$f":"IF(AP362=\"\",\"\",(AP362/#REF!)*$W362)","v":""},{"$f":"IF(AQ362=\"\",\"\",(AQ362/#REF!)*$W362)","v":""},{"$f":"IF(AR362=\"\",\"\",(AR362/#REF!)*$W362)","v":""},{"$f":"IF(AS362=\"\",\"\",(AS362/#REF!)*$W362)","v":""},{"$f":"IF(AT362=\"\",\"\",(AT362/#REF!)*$W362)","v":""},{"$f":"IF(AU362=\"\",\"\",(AU362/#REF!)*$W362)","v":""},{"$f":"IF(AV362=\"\",\"\",(AV362/#REF!)*$W362)","v":""},{"$f":"IF(AW362=\"\",\"\",(AW362/#REF!)*$W362)","v":""},{"$f":"IF(AX362=\"\",\"\",(AX362/#REF!)*$W362)","v":""},{"$f":"IF(AY362=\"\",\"\",(AY362/#REF!)*$W362)","v":""},""]
[null,16110,null,null,"Sewer Gravity",null,"SL07/7-1/3 - SL07/7-1/2",null,null,300,null,0,42897.885199999997,null,1,42897.885199999997,null,null,{"$f":"IF(Q363=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q363,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q363,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42897.885199999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD363=\"\",\"\",(AD363/#REF!)*$W363)","v":""},"",42897.885199999997,"","","",{"$f":"IF(AJ363=\"\",\"\",(AJ363/#REF!)*$W363)","v":""},{"$f":"IF(AK363=\"\",\"\",(AK363/#REF!)*$W363)","v":""},{"$f":"IF(AL363=\"\",\"\",(AL363/#REF!)*$W363)","v":""},{"$f":"IF(AM363=\"\",\"\",(AM363/#REF!)*$W363)","v":""},{"$f":"IF(AN363=\"\",\"\",(AN363/#REF!)*$W363)","v":""},{"$f":"IF(AO363=\"\",\"\",(AO363/#REF!)*$W363)","v":""},{"$f":"IF(AP363=\"\",\"\",(AP363/#REF!)*$W363)","v":""},{"$f":"IF(AQ363=\"\",\"\",(AQ363/#REF!)*$W363)","v":""},{"$f":"IF(AR363=\"\",\"\",(AR363/#REF!)*$W363)","v":""},{"$f":"IF(AS363=\"\",\"\",(AS363/#REF!)*$W363)","v":""},{"$f":"IF(AT363=\"\",\"\",(AT363/#REF!)*$W363)","v":""},{"$f":"IF(AU363=\"\",\"\",(AU363/#REF!)*$W363)","v":""},{"$f":"IF(AV363=\"\",\"\",(AV363/#REF!)*$W363)","v":""},{"$f":"IF(AW363=\"\",\"\",(AW363/#REF!)*$W363)","v":""},{"$f":"IF(AX363=\"\",\"\",(AX363/#REF!)*$W363)","v":""},{"$f":"IF(AY363=\"\",\"\",(AY363/#REF!)*$W363)","v":""},""]
[null,16710,null,null,"Sewer Rising",null,"PSSL03 - SL01/1-1/22",null,null,100,null,0,101653.136,null,1,101653.136,null,null,{"$f":"IF(Q364=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q364,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q364,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},101653.136,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD364=\"\",\"\",(AD364/#REF!)*$W364)","v":""},"",101653.136,"","","",{"$f":"IF(AJ364=\"\",\"\",(AJ364/#REF!)*$W364)","v":""},{"$f":"IF(AK364=\"\",\"\",(AK364/#REF!)*$W364)","v":""},{"$f":"IF(AL364=\"\",\"\",(AL364/#REF!)*$W364)","v":""},{"$f":"IF(AM364=\"\",\"\",(AM364/#REF!)*$W364)","v":""},{"$f":"IF(AN364=\"\",\"\",(AN364/#REF!)*$W364)","v":""},{"$f":"IF(AO364=\"\",\"\",(AO364/#REF!)*$W364)","v":""},{"$f":"IF(AP364=\"\",\"\",(AP364/#REF!)*$W364)","v":""},{"$f":"IF(AQ364=\"\",\"\",(AQ364/#REF!)*$W364)","v":""},{"$f":"IF(AR364=\"\",\"\",(AR364/#REF!)*$W364)","v":""},{"$f":"IF(AS364=\"\",\"\",(AS364/#REF!)*$W364)","v":""},{"$f":"IF(AT364=\"\",\"\",(AT364/#REF!)*$W364)","v":""},{"$f":"IF(AU364=\"\",\"\",(AU364/#REF!)*$W364)","v":""},{"$f":"IF(AV364=\"\",\"\",(AV364/#REF!)*$W364)","v":""},{"$f":"IF(AW364=\"\",\"\",(AW364/#REF!)*$W364)","v":""},{"$f":"IF(AX364=\"\",\"\",(AX364/#REF!)*$W364)","v":""},{"$f":"IF(AY364=\"\",\"\",(AY364/#REF!)*$W364)","v":""},""]
[null,16272,null,null,"Sewer Gravity",null,"SL07/1-12-7-41/1 - SL07/12-7-41/1",null,null,150,null,0,8183.9267,null,1,8183.9267,null,null,{"$f":"IF(Q365=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q365,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q365,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8183.9267,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD365=\"\",\"\",(AD365/#REF!)*$W365)","v":""},"",8183.9267,"","","",{"$f":"IF(AJ365=\"\",\"\",(AJ365/#REF!)*$W365)","v":""},{"$f":"IF(AK365=\"\",\"\",(AK365/#REF!)*$W365)","v":""},{"$f":"IF(AL365=\"\",\"\",(AL365/#REF!)*$W365)","v":""},{"$f":"IF(AM365=\"\",\"\",(AM365/#REF!)*$W365)","v":""},{"$f":"IF(AN365=\"\",\"\",(AN365/#REF!)*$W365)","v":""},{"$f":"IF(AO365=\"\",\"\",(AO365/#REF!)*$W365)","v":""},{"$f":"IF(AP365=\"\",\"\",(AP365/#REF!)*$W365)","v":""},{"$f":"IF(AQ365=\"\",\"\",(AQ365/#REF!)*$W365)","v":""},{"$f":"IF(AR365=\"\",\"\",(AR365/#REF!)*$W365)","v":""},{"$f":"IF(AS365=\"\",\"\",(AS365/#REF!)*$W365)","v":""},{"$f":"IF(AT365=\"\",\"\",(AT365/#REF!)*$W365)","v":""},{"$f":"IF(AU365=\"\",\"\",(AU365/#REF!)*$W365)","v":""},{"$f":"IF(AV365=\"\",\"\",(AV365/#REF!)*$W365)","v":""},{"$f":"IF(AW365=\"\",\"\",(AW365/#REF!)*$W365)","v":""},{"$f":"IF(AX365=\"\",\"\",(AX365/#REF!)*$W365)","v":""},{"$f":"IF(AY365=\"\",\"\",(AY365/#REF!)*$W365)","v":""},""]
[null,16236,null,null,"Sewer Gravity",null,"SL07/7-40/6 - SL07/7-40/5",null,null,375,null,0,68730.316200000001,null,1,68730.316200000001,null,null,{"$f":"IF(Q366=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q366,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q366,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68730.316200000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD366=\"\",\"\",(AD366/#REF!)*$W366)","v":""},"",68730.316200000001,"","","",{"$f":"IF(AJ366=\"\",\"\",(AJ366/#REF!)*$W366)","v":""},{"$f":"IF(AK366=\"\",\"\",(AK366/#REF!)*$W366)","v":""},{"$f":"IF(AL366=\"\",\"\",(AL366/#REF!)*$W366)","v":""},{"$f":"IF(AM366=\"\",\"\",(AM366/#REF!)*$W366)","v":""},{"$f":"IF(AN366=\"\",\"\",(AN366/#REF!)*$W366)","v":""},{"$f":"IF(AO366=\"\",\"\",(AO366/#REF!)*$W366)","v":""},{"$f":"IF(AP366=\"\",\"\",(AP366/#REF!)*$W366)","v":""},{"$f":"IF(AQ366=\"\",\"\",(AQ366/#REF!)*$W366)","v":""},{"$f":"IF(AR366=\"\",\"\",(AR366/#REF!)*$W366)","v":""},{"$f":"IF(AS366=\"\",\"\",(AS366/#REF!)*$W366)","v":""},{"$f":"IF(AT366=\"\",\"\",(AT366/#REF!)*$W366)","v":""},{"$f":"IF(AU366=\"\",\"\",(AU366/#REF!)*$W366)","v":""},{"$f":"IF(AV366=\"\",\"\",(AV366/#REF!)*$W366)","v":""},{"$f":"IF(AW366=\"\",\"\",(AW366/#REF!)*$W366)","v":""},{"$f":"IF(AX366=\"\",\"\",(AX366/#REF!)*$W366)","v":""},{"$f":"IF(AY366=\"\",\"\",(AY366/#REF!)*$W366)","v":""},""]
[null,16237,null,null,"Sewer Gravity",null,"SL07/7-40/5 - SL07/7-40/4",null,null,375,null,0,68352.677100000001,null,1,68352.677100000001,null,null,{"$f":"IF(Q367=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q367,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q367,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68352.677100000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD367=\"\",\"\",(AD367/#REF!)*$W367)","v":""},"",68352.677100000001,"","","",{"$f":"IF(AJ367=\"\",\"\",(AJ367/#REF!)*$W367)","v":""},{"$f":"IF(AK367=\"\",\"\",(AK367/#REF!)*$W367)","v":""},{"$f":"IF(AL367=\"\",\"\",(AL367/#REF!)*$W367)","v":""},{"$f":"IF(AM367=\"\",\"\",(AM367/#REF!)*$W367)","v":""},{"$f":"IF(AN367=\"\",\"\",(AN367/#REF!)*$W367)","v":""},{"$f":"IF(AO367=\"\",\"\",(AO367/#REF!)*$W367)","v":""},{"$f":"IF(AP367=\"\",\"\",(AP367/#REF!)*$W367)","v":""},{"$f":"IF(AQ367=\"\",\"\",(AQ367/#REF!)*$W367)","v":""},{"$f":"IF(AR367=\"\",\"\",(AR367/#REF!)*$W367)","v":""},{"$f":"IF(AS367=\"\",\"\",(AS367/#REF!)*$W367)","v":""},{"$f":"IF(AT367=\"\",\"\",(AT367/#REF!)*$W367)","v":""},{"$f":"IF(AU367=\"\",\"\",(AU367/#REF!)*$W367)","v":""},{"$f":"IF(AV367=\"\",\"\",(AV367/#REF!)*$W367)","v":""},{"$f":"IF(AW367=\"\",\"\",(AW367/#REF!)*$W367)","v":""},{"$f":"IF(AX367=\"\",\"\",(AX367/#REF!)*$W367)","v":""},{"$f":"IF(AY367=\"\",\"\",(AY367/#REF!)*$W367)","v":""},""]
[null,16238,null,null,"Sewer Gravity",null,"SL07/7-40/4 - SL07/7-40/3",null,null,375,null,0,68201.621499999994,null,1,68201.621499999994,null,null,{"$f":"IF(Q368=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q368,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q368,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68201.621499999994,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD368=\"\",\"\",(AD368/#REF!)*$W368)","v":""},"",68201.621499999994,"","","",{"$f":"IF(AJ368=\"\",\"\",(AJ368/#REF!)*$W368)","v":""},{"$f":"IF(AK368=\"\",\"\",(AK368/#REF!)*$W368)","v":""},{"$f":"IF(AL368=\"\",\"\",(AL368/#REF!)*$W368)","v":""},{"$f":"IF(AM368=\"\",\"\",(AM368/#REF!)*$W368)","v":""},{"$f":"IF(AN368=\"\",\"\",(AN368/#REF!)*$W368)","v":""},{"$f":"IF(AO368=\"\",\"\",(AO368/#REF!)*$W368)","v":""},{"$f":"IF(AP368=\"\",\"\",(AP368/#REF!)*$W368)","v":""},{"$f":"IF(AQ368=\"\",\"\",(AQ368/#REF!)*$W368)","v":""},{"$f":"IF(AR368=\"\",\"\",(AR368/#REF!)*$W368)","v":""},{"$f":"IF(AS368=\"\",\"\",(AS368/#REF!)*$W368)","v":""},{"$f":"IF(AT368=\"\",\"\",(AT368/#REF!)*$W368)","v":""},{"$f":"IF(AU368=\"\",\"\",(AU368/#REF!)*$W368)","v":""},{"$f":"IF(AV368=\"\",\"\",(AV368/#REF!)*$W368)","v":""},{"$f":"IF(AW368=\"\",\"\",(AW368/#REF!)*$W368)","v":""},{"$f":"IF(AX368=\"\",\"\",(AX368/#REF!)*$W368)","v":""},{"$f":"IF(AY368=\"\",\"\",(AY368/#REF!)*$W368)","v":""},""]
[null,16239,null,null,"Sewer Gravity",null,"SL07/7-40/3 - SL07/7-40/2",null,null,375,null,0,65256.036500000002,null,1,65256.036500000002,null,null,{"$f":"IF(Q369=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q369,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q369,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},65256.036500000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD369=\"\",\"\",(AD369/#REF!)*$W369)","v":""},"",65256.036500000002,"","","",{"$f":"IF(AJ369=\"\",\"\",(AJ369/#REF!)*$W369)","v":""},{"$f":"IF(AK369=\"\",\"\",(AK369/#REF!)*$W369)","v":""},{"$f":"IF(AL369=\"\",\"\",(AL369/#REF!)*$W369)","v":""},{"$f":"IF(AM369=\"\",\"\",(AM369/#REF!)*$W369)","v":""},{"$f":"IF(AN369=\"\",\"\",(AN369/#REF!)*$W369)","v":""},{"$f":"IF(AO369=\"\",\"\",(AO369/#REF!)*$W369)","v":""},{"$f":"IF(AP369=\"\",\"\",(AP369/#REF!)*$W369)","v":""},{"$f":"IF(AQ369=\"\",\"\",(AQ369/#REF!)*$W369)","v":""},{"$f":"IF(AR369=\"\",\"\",(AR369/#REF!)*$W369)","v":""},{"$f":"IF(AS369=\"\",\"\",(AS369/#REF!)*$W369)","v":""},{"$f":"IF(AT369=\"\",\"\",(AT369/#REF!)*$W369)","v":""},{"$f":"IF(AU369=\"\",\"\",(AU369/#REF!)*$W369)","v":""},{"$f":"IF(AV369=\"\",\"\",(AV369/#REF!)*$W369)","v":""},{"$f":"IF(AW369=\"\",\"\",(AW369/#REF!)*$W369)","v":""},{"$f":"IF(AX369=\"\",\"\",(AX369/#REF!)*$W369)","v":""},{"$f":"IF(AY369=\"\",\"\",(AY369/#REF!)*$W369)","v":""},""]
[null,16240,null,null,"Sewer Gravity",null,"SL07/7-40/2 - SL07/7-40/1",null,null,375,null,0,47129.359700000001,null,1,47129.359700000001,null,null,{"$f":"IF(Q370=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q370,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q370,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47129.359700000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD370=\"\",\"\",(AD370/#REF!)*$W370)","v":""},"",47129.359700000001,"","","",{"$f":"IF(AJ370=\"\",\"\",(AJ370/#REF!)*$W370)","v":""},{"$f":"IF(AK370=\"\",\"\",(AK370/#REF!)*$W370)","v":""},{"$f":"IF(AL370=\"\",\"\",(AL370/#REF!)*$W370)","v":""},{"$f":"IF(AM370=\"\",\"\",(AM370/#REF!)*$W370)","v":""},{"$f":"IF(AN370=\"\",\"\",(AN370/#REF!)*$W370)","v":""},{"$f":"IF(AO370=\"\",\"\",(AO370/#REF!)*$W370)","v":""},{"$f":"IF(AP370=\"\",\"\",(AP370/#REF!)*$W370)","v":""},{"$f":"IF(AQ370=\"\",\"\",(AQ370/#REF!)*$W370)","v":""},{"$f":"IF(AR370=\"\",\"\",(AR370/#REF!)*$W370)","v":""},{"$f":"IF(AS370=\"\",\"\",(AS370/#REF!)*$W370)","v":""},{"$f":"IF(AT370=\"\",\"\",(AT370/#REF!)*$W370)","v":""},{"$f":"IF(AU370=\"\",\"\",(AU370/#REF!)*$W370)","v":""},{"$f":"IF(AV370=\"\",\"\",(AV370/#REF!)*$W370)","v":""},{"$f":"IF(AW370=\"\",\"\",(AW370/#REF!)*$W370)","v":""},{"$f":"IF(AX370=\"\",\"\",(AX370/#REF!)*$W370)","v":""},{"$f":"IF(AY370=\"\",\"\",(AY370/#REF!)*$W370)","v":""},""]
[null,16241,null,null,"Sewer Gravity",null,"SL07/7-40/1 - SL07/7-1/1",null,null,375,null,0,42400.968500000003,null,1,42400.968500000003,null,null,{"$f":"IF(Q371=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q371,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q371,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42400.968500000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD371=\"\",\"\",(AD371/#REF!)*$W371)","v":""},"",42400.968500000003,"","","",{"$f":"IF(AJ371=\"\",\"\",(AJ371/#REF!)*$W371)","v":""},{"$f":"IF(AK371=\"\",\"\",(AK371/#REF!)*$W371)","v":""},{"$f":"IF(AL371=\"\",\"\",(AL371/#REF!)*$W371)","v":""},{"$f":"IF(AM371=\"\",\"\",(AM371/#REF!)*$W371)","v":""},{"$f":"IF(AN371=\"\",\"\",(AN371/#REF!)*$W371)","v":""},{"$f":"IF(AO371=\"\",\"\",(AO371/#REF!)*$W371)","v":""},{"$f":"IF(AP371=\"\",\"\",(AP371/#REF!)*$W371)","v":""},{"$f":"IF(AQ371=\"\",\"\",(AQ371/#REF!)*$W371)","v":""},{"$f":"IF(AR371=\"\",\"\",(AR371/#REF!)*$W371)","v":""},{"$f":"IF(AS371=\"\",\"\",(AS371/#REF!)*$W371)","v":""},{"$f":"IF(AT371=\"\",\"\",(AT371/#REF!)*$W371)","v":""},{"$f":"IF(AU371=\"\",\"\",(AU371/#REF!)*$W371)","v":""},{"$f":"IF(AV371=\"\",\"\",(AV371/#REF!)*$W371)","v":""},{"$f":"IF(AW371=\"\",\"\",(AW371/#REF!)*$W371)","v":""},{"$f":"IF(AX371=\"\",\"\",(AX371/#REF!)*$W371)","v":""},{"$f":"IF(AY371=\"\",\"\",(AY371/#REF!)*$W371)","v":""},""]
[null,16111,null,null,"Sewer Gravity",null,"SL07/7-1/2 - SL07/7-1/1",null,null,300,null,0,42079.917099999999,null,1,42079.917099999999,null,null,{"$f":"IF(Q372=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q372,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q372,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42079.917099999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD372=\"\",\"\",(AD372/#REF!)*$W372)","v":""},"",42079.917099999999,"","","",{"$f":"IF(AJ372=\"\",\"\",(AJ372/#REF!)*$W372)","v":""},{"$f":"IF(AK372=\"\",\"\",(AK372/#REF!)*$W372)","v":""},{"$f":"IF(AL372=\"\",\"\",(AL372/#REF!)*$W372)","v":""},{"$f":"IF(AM372=\"\",\"\",(AM372/#REF!)*$W372)","v":""},{"$f":"IF(AN372=\"\",\"\",(AN372/#REF!)*$W372)","v":""},{"$f":"IF(AO372=\"\",\"\",(AO372/#REF!)*$W372)","v":""},{"$f":"IF(AP372=\"\",\"\",(AP372/#REF!)*$W372)","v":""},{"$f":"IF(AQ372=\"\",\"\",(AQ372/#REF!)*$W372)","v":""},{"$f":"IF(AR372=\"\",\"\",(AR372/#REF!)*$W372)","v":""},{"$f":"IF(AS372=\"\",\"\",(AS372/#REF!)*$W372)","v":""},{"$f":"IF(AT372=\"\",\"\",(AT372/#REF!)*$W372)","v":""},{"$f":"IF(AU372=\"\",\"\",(AU372/#REF!)*$W372)","v":""},{"$f":"IF(AV372=\"\",\"\",(AV372/#REF!)*$W372)","v":""},{"$f":"IF(AW372=\"\",\"\",(AW372/#REF!)*$W372)","v":""},{"$f":"IF(AX372=\"\",\"\",(AX372/#REF!)*$W372)","v":""},{"$f":"IF(AY372=\"\",\"\",(AY372/#REF!)*$W372)","v":""},""]
[null,16341,null,null,"Sewer Gravity",null,"SL08/8-1/2 - SL08/8-1/1",null,null,225,null,0,21817.5232,null,1,21817.5232,null,null,{"$f":"IF(Q373=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q373,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q373,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21817.5232,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD373=\"\",\"\",(AD373/#REF!)*$W373)","v":""},"",21817.5232,"","","",{"$f":"IF(AJ373=\"\",\"\",(AJ373/#REF!)*$W373)","v":""},{"$f":"IF(AK373=\"\",\"\",(AK373/#REF!)*$W373)","v":""},{"$f":"IF(AL373=\"\",\"\",(AL373/#REF!)*$W373)","v":""},{"$f":"IF(AM373=\"\",\"\",(AM373/#REF!)*$W373)","v":""},{"$f":"IF(AN373=\"\",\"\",(AN373/#REF!)*$W373)","v":""},{"$f":"IF(AO373=\"\",\"\",(AO373/#REF!)*$W373)","v":""},{"$f":"IF(AP373=\"\",\"\",(AP373/#REF!)*$W373)","v":""},{"$f":"IF(AQ373=\"\",\"\",(AQ373/#REF!)*$W373)","v":""},{"$f":"IF(AR373=\"\",\"\",(AR373/#REF!)*$W373)","v":""},{"$f":"IF(AS373=\"\",\"\",(AS373/#REF!)*$W373)","v":""},{"$f":"IF(AT373=\"\",\"\",(AT373/#REF!)*$W373)","v":""},{"$f":"IF(AU373=\"\",\"\",(AU373/#REF!)*$W373)","v":""},{"$f":"IF(AV373=\"\",\"\",(AV373/#REF!)*$W373)","v":""},{"$f":"IF(AW373=\"\",\"\",(AW373/#REF!)*$W373)","v":""},{"$f":"IF(AX373=\"\",\"\",(AX373/#REF!)*$W373)","v":""},{"$f":"IF(AY373=\"\",\"\",(AY373/#REF!)*$W373)","v":""},""]
[null,16340,null,null,"Sewer Gravity",null,"SL08/8-1/3 - SL08/8-1/2",null,null,225,null,0,27946.6728,null,1,27946.6728,null,null,{"$f":"IF(Q374=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q374,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q374,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27946.6728,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD374=\"\",\"\",(AD374/#REF!)*$W374)","v":""},"",27946.6728,"","","",{"$f":"IF(AJ374=\"\",\"\",(AJ374/#REF!)*$W374)","v":""},{"$f":"IF(AK374=\"\",\"\",(AK374/#REF!)*$W374)","v":""},{"$f":"IF(AL374=\"\",\"\",(AL374/#REF!)*$W374)","v":""},{"$f":"IF(AM374=\"\",\"\",(AM374/#REF!)*$W374)","v":""},{"$f":"IF(AN374=\"\",\"\",(AN374/#REF!)*$W374)","v":""},{"$f":"IF(AO374=\"\",\"\",(AO374/#REF!)*$W374)","v":""},{"$f":"IF(AP374=\"\",\"\",(AP374/#REF!)*$W374)","v":""},{"$f":"IF(AQ374=\"\",\"\",(AQ374/#REF!)*$W374)","v":""},{"$f":"IF(AR374=\"\",\"\",(AR374/#REF!)*$W374)","v":""},{"$f":"IF(AS374=\"\",\"\",(AS374/#REF!)*$W374)","v":""},{"$f":"IF(AT374=\"\",\"\",(AT374/#REF!)*$W374)","v":""},{"$f":"IF(AU374=\"\",\"\",(AU374/#REF!)*$W374)","v":""},{"$f":"IF(AV374=\"\",\"\",(AV374/#REF!)*$W374)","v":""},{"$f":"IF(AW374=\"\",\"\",(AW374/#REF!)*$W374)","v":""},{"$f":"IF(AX374=\"\",\"\",(AX374/#REF!)*$W374)","v":""},{"$f":"IF(AY374=\"\",\"\",(AY374/#REF!)*$W374)","v":""},""]
[null,16271,null,null,"Sewer Gravity",null,"SL07/12-7-41/1 - SL07/7-41/12",null,null,225,null,0,34213.523800000003,null,1,34213.523800000003,null,null,{"$f":"IF(Q375=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q375,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q375,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34213.523800000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD375=\"\",\"\",(AD375/#REF!)*$W375)","v":""},"",34213.523800000003,"","","",{"$f":"IF(AJ375=\"\",\"\",(AJ375/#REF!)*$W375)","v":""},{"$f":"IF(AK375=\"\",\"\",(AK375/#REF!)*$W375)","v":""},{"$f":"IF(AL375=\"\",\"\",(AL375/#REF!)*$W375)","v":""},{"$f":"IF(AM375=\"\",\"\",(AM375/#REF!)*$W375)","v":""},{"$f":"IF(AN375=\"\",\"\",(AN375/#REF!)*$W375)","v":""},{"$f":"IF(AO375=\"\",\"\",(AO375/#REF!)*$W375)","v":""},{"$f":"IF(AP375=\"\",\"\",(AP375/#REF!)*$W375)","v":""},{"$f":"IF(AQ375=\"\",\"\",(AQ375/#REF!)*$W375)","v":""},{"$f":"IF(AR375=\"\",\"\",(AR375/#REF!)*$W375)","v":""},{"$f":"IF(AS375=\"\",\"\",(AS375/#REF!)*$W375)","v":""},{"$f":"IF(AT375=\"\",\"\",(AT375/#REF!)*$W375)","v":""},{"$f":"IF(AU375=\"\",\"\",(AU375/#REF!)*$W375)","v":""},{"$f":"IF(AV375=\"\",\"\",(AV375/#REF!)*$W375)","v":""},{"$f":"IF(AW375=\"\",\"\",(AW375/#REF!)*$W375)","v":""},{"$f":"IF(AX375=\"\",\"\",(AX375/#REF!)*$W375)","v":""},{"$f":"IF(AY375=\"\",\"\",(AY375/#REF!)*$W375)","v":""},""]
[null,16248,null,null,"Sewer Gravity",null,"SL07/7-41/11 - SL07/7-41/10",null,null,225,null,0,23200.690600000002,null,1,23200.690600000002,null,null,{"$f":"IF(Q376=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q376,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q376,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23200.690600000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD376=\"\",\"\",(AD376/#REF!)*$W376)","v":""},"",23200.690600000002,"","","",{"$f":"IF(AJ376=\"\",\"\",(AJ376/#REF!)*$W376)","v":""},{"$f":"IF(AK376=\"\",\"\",(AK376/#REF!)*$W376)","v":""},{"$f":"IF(AL376=\"\",\"\",(AL376/#REF!)*$W376)","v":""},{"$f":"IF(AM376=\"\",\"\",(AM376/#REF!)*$W376)","v":""},{"$f":"IF(AN376=\"\",\"\",(AN376/#REF!)*$W376)","v":""},{"$f":"IF(AO376=\"\",\"\",(AO376/#REF!)*$W376)","v":""},{"$f":"IF(AP376=\"\",\"\",(AP376/#REF!)*$W376)","v":""},{"$f":"IF(AQ376=\"\",\"\",(AQ376/#REF!)*$W376)","v":""},{"$f":"IF(AR376=\"\",\"\",(AR376/#REF!)*$W376)","v":""},{"$f":"IF(AS376=\"\",\"\",(AS376/#REF!)*$W376)","v":""},{"$f":"IF(AT376=\"\",\"\",(AT376/#REF!)*$W376)","v":""},{"$f":"IF(AU376=\"\",\"\",(AU376/#REF!)*$W376)","v":""},{"$f":"IF(AV376=\"\",\"\",(AV376/#REF!)*$W376)","v":""},{"$f":"IF(AW376=\"\",\"\",(AW376/#REF!)*$W376)","v":""},{"$f":"IF(AX376=\"\",\"\",(AX376/#REF!)*$W376)","v":""},{"$f":"IF(AY376=\"\",\"\",(AY376/#REF!)*$W376)","v":""},""]
[null,16343,null,null,"Sewer Gravity",null,"SL08/8-7/8 - SL08/8-7/7",null,null,225,null,0,13676.834699999999,null,1,13676.834699999999,null,null,{"$f":"IF(Q377=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q377,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q377,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13676.834699999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD377=\"\",\"\",(AD377/#REF!)*$W377)","v":""},"",13676.834699999999,"","","",{"$f":"IF(AJ377=\"\",\"\",(AJ377/#REF!)*$W377)","v":""},{"$f":"IF(AK377=\"\",\"\",(AK377/#REF!)*$W377)","v":""},{"$f":"IF(AL377=\"\",\"\",(AL377/#REF!)*$W377)","v":""},{"$f":"IF(AM377=\"\",\"\",(AM377/#REF!)*$W377)","v":""},{"$f":"IF(AN377=\"\",\"\",(AN377/#REF!)*$W377)","v":""},{"$f":"IF(AO377=\"\",\"\",(AO377/#REF!)*$W377)","v":""},{"$f":"IF(AP377=\"\",\"\",(AP377/#REF!)*$W377)","v":""},{"$f":"IF(AQ377=\"\",\"\",(AQ377/#REF!)*$W377)","v":""},{"$f":"IF(AR377=\"\",\"\",(AR377/#REF!)*$W377)","v":""},{"$f":"IF(AS377=\"\",\"\",(AS377/#REF!)*$W377)","v":""},{"$f":"IF(AT377=\"\",\"\",(AT377/#REF!)*$W377)","v":""},{"$f":"IF(AU377=\"\",\"\",(AU377/#REF!)*$W377)","v":""},{"$f":"IF(AV377=\"\",\"\",(AV377/#REF!)*$W377)","v":""},{"$f":"IF(AW377=\"\",\"\",(AW377/#REF!)*$W377)","v":""},{"$f":"IF(AX377=\"\",\"\",(AX377/#REF!)*$W377)","v":""},{"$f":"IF(AY377=\"\",\"\",(AY377/#REF!)*$W377)","v":""},""]
[null,16348,null,null,"Sewer Gravity",null,"SL08/8-7/3 - SL08/8-7/2",null,null,225,null,0,17878.495500000001,null,1,17878.495500000001,null,null,{"$f":"IF(Q378=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q378,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q378,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17878.495500000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD378=\"\",\"\",(AD378/#REF!)*$W378)","v":""},"",17878.495500000001,"","","",{"$f":"IF(AJ378=\"\",\"\",(AJ378/#REF!)*$W378)","v":""},{"$f":"IF(AK378=\"\",\"\",(AK378/#REF!)*$W378)","v":""},{"$f":"IF(AL378=\"\",\"\",(AL378/#REF!)*$W378)","v":""},{"$f":"IF(AM378=\"\",\"\",(AM378/#REF!)*$W378)","v":""},{"$f":"IF(AN378=\"\",\"\",(AN378/#REF!)*$W378)","v":""},{"$f":"IF(AO378=\"\",\"\",(AO378/#REF!)*$W378)","v":""},{"$f":"IF(AP378=\"\",\"\",(AP378/#REF!)*$W378)","v":""},{"$f":"IF(AQ378=\"\",\"\",(AQ378/#REF!)*$W378)","v":""},{"$f":"IF(AR378=\"\",\"\",(AR378/#REF!)*$W378)","v":""},{"$f":"IF(AS378=\"\",\"\",(AS378/#REF!)*$W378)","v":""},{"$f":"IF(AT378=\"\",\"\",(AT378/#REF!)*$W378)","v":""},{"$f":"IF(AU378=\"\",\"\",(AU378/#REF!)*$W378)","v":""},{"$f":"IF(AV378=\"\",\"\",(AV378/#REF!)*$W378)","v":""},{"$f":"IF(AW378=\"\",\"\",(AW378/#REF!)*$W378)","v":""},{"$f":"IF(AX378=\"\",\"\",(AX378/#REF!)*$W378)","v":""},{"$f":"IF(AY378=\"\",\"\",(AY378/#REF!)*$W378)","v":""},""]
[null,16715,null,null,"Sewer Rising",null,"PSSL08 - SL07/7-40/11",null,null,150,null,0,43087.11,null,1,43087.11,null,null,{"$f":"IF(Q379=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q379,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q379,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43087.11,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD379=\"\",\"\",(AD379/#REF!)*$W379)","v":""},"",43087.11,"","","",{"$f":"IF(AJ379=\"\",\"\",(AJ379/#REF!)*$W379)","v":""},{"$f":"IF(AK379=\"\",\"\",(AK379/#REF!)*$W379)","v":""},{"$f":"IF(AL379=\"\",\"\",(AL379/#REF!)*$W379)","v":""},{"$f":"IF(AM379=\"\",\"\",(AM379/#REF!)*$W379)","v":""},{"$f":"IF(AN379=\"\",\"\",(AN379/#REF!)*$W379)","v":""},{"$f":"IF(AO379=\"\",\"\",(AO379/#REF!)*$W379)","v":""},{"$f":"IF(AP379=\"\",\"\",(AP379/#REF!)*$W379)","v":""},{"$f":"IF(AQ379=\"\",\"\",(AQ379/#REF!)*$W379)","v":""},{"$f":"IF(AR379=\"\",\"\",(AR379/#REF!)*$W379)","v":""},{"$f":"IF(AS379=\"\",\"\",(AS379/#REF!)*$W379)","v":""},{"$f":"IF(AT379=\"\",\"\",(AT379/#REF!)*$W379)","v":""},{"$f":"IF(AU379=\"\",\"\",(AU379/#REF!)*$W379)","v":""},{"$f":"IF(AV379=\"\",\"\",(AV379/#REF!)*$W379)","v":""},{"$f":"IF(AW379=\"\",\"\",(AW379/#REF!)*$W379)","v":""},{"$f":"IF(AX379=\"\",\"\",(AX379/#REF!)*$W379)","v":""},{"$f":"IF(AY379=\"\",\"\",(AY379/#REF!)*$W379)","v":""},""]
[null,16258,null,null,"Sewer Gravity",null,"SL07/7-41/2 - SL07/7-41/1",null,null,225,null,0,18607.355100000001,null,1,18607.355100000001,null,null,{"$f":"IF(Q380=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q380,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q380,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18607.355100000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD380=\"\",\"\",(AD380/#REF!)*$W380)","v":""},"",18607.355100000001,"","","",{"$f":"IF(AJ380=\"\",\"\",(AJ380/#REF!)*$W380)","v":""},{"$f":"IF(AK380=\"\",\"\",(AK380/#REF!)*$W380)","v":""},{"$f":"IF(AL380=\"\",\"\",(AL380/#REF!)*$W380)","v":""},{"$f":"IF(AM380=\"\",\"\",(AM380/#REF!)*$W380)","v":""},{"$f":"IF(AN380=\"\",\"\",(AN380/#REF!)*$W380)","v":""},{"$f":"IF(AO380=\"\",\"\",(AO380/#REF!)*$W380)","v":""},{"$f":"IF(AP380=\"\",\"\",(AP380/#REF!)*$W380)","v":""},{"$f":"IF(AQ380=\"\",\"\",(AQ380/#REF!)*$W380)","v":""},{"$f":"IF(AR380=\"\",\"\",(AR380/#REF!)*$W380)","v":""},{"$f":"IF(AS380=\"\",\"\",(AS380/#REF!)*$W380)","v":""},{"$f":"IF(AT380=\"\",\"\",(AT380/#REF!)*$W380)","v":""},{"$f":"IF(AU380=\"\",\"\",(AU380/#REF!)*$W380)","v":""},{"$f":"IF(AV380=\"\",\"\",(AV380/#REF!)*$W380)","v":""},{"$f":"IF(AW380=\"\",\"\",(AW380/#REF!)*$W380)","v":""},{"$f":"IF(AX380=\"\",\"\",(AX380/#REF!)*$W380)","v":""},{"$f":"IF(AY380=\"\",\"\",(AY380/#REF!)*$W380)","v":""},""]
[null,16339,null,null,"Sewer Gravity",null,"SL08/8-1/4 - SL08/8-1/3",null,null,225,null,0,34019.591699999997,null,1,34019.591699999997,null,null,{"$f":"IF(Q381=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q381,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q381,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34019.591699999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD381=\"\",\"\",(AD381/#REF!)*$W381)","v":""},"",34019.591699999997,"","","",{"$f":"IF(AJ381=\"\",\"\",(AJ381/#REF!)*$W381)","v":""},{"$f":"IF(AK381=\"\",\"\",(AK381/#REF!)*$W381)","v":""},{"$f":"IF(AL381=\"\",\"\",(AL381/#REF!)*$W381)","v":""},{"$f":"IF(AM381=\"\",\"\",(AM381/#REF!)*$W381)","v":""},{"$f":"IF(AN381=\"\",\"\",(AN381/#REF!)*$W381)","v":""},{"$f":"IF(AO381=\"\",\"\",(AO381/#REF!)*$W381)","v":""},{"$f":"IF(AP381=\"\",\"\",(AP381/#REF!)*$W381)","v":""},{"$f":"IF(AQ381=\"\",\"\",(AQ381/#REF!)*$W381)","v":""},{"$f":"IF(AR381=\"\",\"\",(AR381/#REF!)*$W381)","v":""},{"$f":"IF(AS381=\"\",\"\",(AS381/#REF!)*$W381)","v":""},{"$f":"IF(AT381=\"\",\"\",(AT381/#REF!)*$W381)","v":""},{"$f":"IF(AU381=\"\",\"\",(AU381/#REF!)*$W381)","v":""},{"$f":"IF(AV381=\"\",\"\",(AV381/#REF!)*$W381)","v":""},{"$f":"IF(AW381=\"\",\"\",(AW381/#REF!)*$W381)","v":""},{"$f":"IF(AX381=\"\",\"\",(AX381/#REF!)*$W381)","v":""},{"$f":"IF(AY381=\"\",\"\",(AY381/#REF!)*$W381)","v":""},""]
[null,16350,null,null,"Sewer Gravity",null,"SL08/8-7/1 - SL08/8-1/4",null,null,225,null,0,20107.948199999999,null,1,20107.948199999999,null,null,{"$f":"IF(Q382=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q382,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q382,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20107.948199999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD382=\"\",\"\",(AD382/#REF!)*$W382)","v":""},"",20107.948199999999,"","","",{"$f":"IF(AJ382=\"\",\"\",(AJ382/#REF!)*$W382)","v":""},{"$f":"IF(AK382=\"\",\"\",(AK382/#REF!)*$W382)","v":""},{"$f":"IF(AL382=\"\",\"\",(AL382/#REF!)*$W382)","v":""},{"$f":"IF(AM382=\"\",\"\",(AM382/#REF!)*$W382)","v":""},{"$f":"IF(AN382=\"\",\"\",(AN382/#REF!)*$W382)","v":""},{"$f":"IF(AO382=\"\",\"\",(AO382/#REF!)*$W382)","v":""},{"$f":"IF(AP382=\"\",\"\",(AP382/#REF!)*$W382)","v":""},{"$f":"IF(AQ382=\"\",\"\",(AQ382/#REF!)*$W382)","v":""},{"$f":"IF(AR382=\"\",\"\",(AR382/#REF!)*$W382)","v":""},{"$f":"IF(AS382=\"\",\"\",(AS382/#REF!)*$W382)","v":""},{"$f":"IF(AT382=\"\",\"\",(AT382/#REF!)*$W382)","v":""},{"$f":"IF(AU382=\"\",\"\",(AU382/#REF!)*$W382)","v":""},{"$f":"IF(AV382=\"\",\"\",(AV382/#REF!)*$W382)","v":""},{"$f":"IF(AW382=\"\",\"\",(AW382/#REF!)*$W382)","v":""},{"$f":"IF(AX382=\"\",\"\",(AX382/#REF!)*$W382)","v":""},{"$f":"IF(AY382=\"\",\"\",(AY382/#REF!)*$W382)","v":""},""]
[null,16349,null,null,"Sewer Gravity",null,"SL08/8-7/2 - SL08/8-7/1",null,null,225,null,0,6345.3653000000004,null,1,6345.3653000000004,null,null,{"$f":"IF(Q383=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q383,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q383,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6345.3653000000004,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD383=\"\",\"\",(AD383/#REF!)*$W383)","v":""},"",6345.3653000000004,"","","",{"$f":"IF(AJ383=\"\",\"\",(AJ383/#REF!)*$W383)","v":""},{"$f":"IF(AK383=\"\",\"\",(AK383/#REF!)*$W383)","v":""},{"$f":"IF(AL383=\"\",\"\",(AL383/#REF!)*$W383)","v":""},{"$f":"IF(AM383=\"\",\"\",(AM383/#REF!)*$W383)","v":""},{"$f":"IF(AN383=\"\",\"\",(AN383/#REF!)*$W383)","v":""},{"$f":"IF(AO383=\"\",\"\",(AO383/#REF!)*$W383)","v":""},{"$f":"IF(AP383=\"\",\"\",(AP383/#REF!)*$W383)","v":""},{"$f":"IF(AQ383=\"\",\"\",(AQ383/#REF!)*$W383)","v":""},{"$f":"IF(AR383=\"\",\"\",(AR383/#REF!)*$W383)","v":""},{"$f":"IF(AS383=\"\",\"\",(AS383/#REF!)*$W383)","v":""},{"$f":"IF(AT383=\"\",\"\",(AT383/#REF!)*$W383)","v":""},{"$f":"IF(AU383=\"\",\"\",(AU383/#REF!)*$W383)","v":""},{"$f":"IF(AV383=\"\",\"\",(AV383/#REF!)*$W383)","v":""},{"$f":"IF(AW383=\"\",\"\",(AW383/#REF!)*$W383)","v":""},{"$f":"IF(AX383=\"\",\"\",(AX383/#REF!)*$W383)","v":""},{"$f":"IF(AY383=\"\",\"\",(AY383/#REF!)*$W383)","v":""},""]
[null,16347,null,null,"Sewer Gravity",null,"SL08/8-7/4 - SL08/8-7/3",null,null,225,null,0,2574.6759000000002,null,1,2574.6759000000002,null,null,{"$f":"IF(Q384=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q384,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q384,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2574.6759000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD384=\"\",\"\",(AD384/#REF!)*$W384)","v":""},"",2574.6759000000002,"","","",{"$f":"IF(AJ384=\"\",\"\",(AJ384/#REF!)*$W384)","v":""},{"$f":"IF(AK384=\"\",\"\",(AK384/#REF!)*$W384)","v":""},{"$f":"IF(AL384=\"\",\"\",(AL384/#REF!)*$W384)","v":""},{"$f":"IF(AM384=\"\",\"\",(AM384/#REF!)*$W384)","v":""},{"$f":"IF(AN384=\"\",\"\",(AN384/#REF!)*$W384)","v":""},{"$f":"IF(AO384=\"\",\"\",(AO384/#REF!)*$W384)","v":""},{"$f":"IF(AP384=\"\",\"\",(AP384/#REF!)*$W384)","v":""},{"$f":"IF(AQ384=\"\",\"\",(AQ384/#REF!)*$W384)","v":""},{"$f":"IF(AR384=\"\",\"\",(AR384/#REF!)*$W384)","v":""},{"$f":"IF(AS384=\"\",\"\",(AS384/#REF!)*$W384)","v":""},{"$f":"IF(AT384=\"\",\"\",(AT384/#REF!)*$W384)","v":""},{"$f":"IF(AU384=\"\",\"\",(AU384/#REF!)*$W384)","v":""},{"$f":"IF(AV384=\"\",\"\",(AV384/#REF!)*$W384)","v":""},{"$f":"IF(AW384=\"\",\"\",(AW384/#REF!)*$W384)","v":""},{"$f":"IF(AX384=\"\",\"\",(AX384/#REF!)*$W384)","v":""},{"$f":"IF(AY384=\"\",\"\",(AY384/#REF!)*$W384)","v":""},""]
[null,16344,null,null,"Sewer Gravity",null,"SL08/8-7/7 - SL08/8-7/6",null,null,225,null,0,27010.6767,null,1,27010.6767,null,null,{"$f":"IF(Q385=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q385,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q385,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27010.6767,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD385=\"\",\"\",(AD385/#REF!)*$W385)","v":""},"",27010.6767,"","","",{"$f":"IF(AJ385=\"\",\"\",(AJ385/#REF!)*$W385)","v":""},{"$f":"IF(AK385=\"\",\"\",(AK385/#REF!)*$W385)","v":""},{"$f":"IF(AL385=\"\",\"\",(AL385/#REF!)*$W385)","v":""},{"$f":"IF(AM385=\"\",\"\",(AM385/#REF!)*$W385)","v":""},{"$f":"IF(AN385=\"\",\"\",(AN385/#REF!)*$W385)","v":""},{"$f":"IF(AO385=\"\",\"\",(AO385/#REF!)*$W385)","v":""},{"$f":"IF(AP385=\"\",\"\",(AP385/#REF!)*$W385)","v":""},{"$f":"IF(AQ385=\"\",\"\",(AQ385/#REF!)*$W385)","v":""},{"$f":"IF(AR385=\"\",\"\",(AR385/#REF!)*$W385)","v":""},{"$f":"IF(AS385=\"\",\"\",(AS385/#REF!)*$W385)","v":""},{"$f":"IF(AT385=\"\",\"\",(AT385/#REF!)*$W385)","v":""},{"$f":"IF(AU385=\"\",\"\",(AU385/#REF!)*$W385)","v":""},{"$f":"IF(AV385=\"\",\"\",(AV385/#REF!)*$W385)","v":""},{"$f":"IF(AW385=\"\",\"\",(AW385/#REF!)*$W385)","v":""},{"$f":"IF(AX385=\"\",\"\",(AX385/#REF!)*$W385)","v":""},{"$f":"IF(AY385=\"\",\"\",(AY385/#REF!)*$W385)","v":""},""]
[null,16346,null,null,"Sewer Gravity",null,"SL08/8-7/5 - SL08/8-7/4",null,null,225,null,0,17664.125100000001,null,1,17664.125100000001,null,null,{"$f":"IF(Q386=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q386,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q386,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17664.125100000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD386=\"\",\"\",(AD386/#REF!)*$W386)","v":""},"",17664.125100000001,"","","",{"$f":"IF(AJ386=\"\",\"\",(AJ386/#REF!)*$W386)","v":""},{"$f":"IF(AK386=\"\",\"\",(AK386/#REF!)*$W386)","v":""},{"$f":"IF(AL386=\"\",\"\",(AL386/#REF!)*$W386)","v":""},{"$f":"IF(AM386=\"\",\"\",(AM386/#REF!)*$W386)","v":""},{"$f":"IF(AN386=\"\",\"\",(AN386/#REF!)*$W386)","v":""},{"$f":"IF(AO386=\"\",\"\",(AO386/#REF!)*$W386)","v":""},{"$f":"IF(AP386=\"\",\"\",(AP386/#REF!)*$W386)","v":""},{"$f":"IF(AQ386=\"\",\"\",(AQ386/#REF!)*$W386)","v":""},{"$f":"IF(AR386=\"\",\"\",(AR386/#REF!)*$W386)","v":""},{"$f":"IF(AS386=\"\",\"\",(AS386/#REF!)*$W386)","v":""},{"$f":"IF(AT386=\"\",\"\",(AT386/#REF!)*$W386)","v":""},{"$f":"IF(AU386=\"\",\"\",(AU386/#REF!)*$W386)","v":""},{"$f":"IF(AV386=\"\",\"\",(AV386/#REF!)*$W386)","v":""},{"$f":"IF(AW386=\"\",\"\",(AW386/#REF!)*$W386)","v":""},{"$f":"IF(AX386=\"\",\"\",(AX386/#REF!)*$W386)","v":""},{"$f":"IF(AY386=\"\",\"\",(AY386/#REF!)*$W386)","v":""},""]
[null,16345,null,null,"Sewer Gravity",null,"SL08/8-7/6 - SL08/8-7/5",null,null,225,null,0,12261.9897,null,1,12261.9897,null,null,{"$f":"IF(Q387=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q387,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q387,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12261.9897,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD387=\"\",\"\",(AD387/#REF!)*$W387)","v":""},"",12261.9897,"","","",{"$f":"IF(AJ387=\"\",\"\",(AJ387/#REF!)*$W387)","v":""},{"$f":"IF(AK387=\"\",\"\",(AK387/#REF!)*$W387)","v":""},{"$f":"IF(AL387=\"\",\"\",(AL387/#REF!)*$W387)","v":""},{"$f":"IF(AM387=\"\",\"\",(AM387/#REF!)*$W387)","v":""},{"$f":"IF(AN387=\"\",\"\",(AN387/#REF!)*$W387)","v":""},{"$f":"IF(AO387=\"\",\"\",(AO387/#REF!)*$W387)","v":""},{"$f":"IF(AP387=\"\",\"\",(AP387/#REF!)*$W387)","v":""},{"$f":"IF(AQ387=\"\",\"\",(AQ387/#REF!)*$W387)","v":""},{"$f":"IF(AR387=\"\",\"\",(AR387/#REF!)*$W387)","v":""},{"$f":"IF(AS387=\"\",\"\",(AS387/#REF!)*$W387)","v":""},{"$f":"IF(AT387=\"\",\"\",(AT387/#REF!)*$W387)","v":""},{"$f":"IF(AU387=\"\",\"\",(AU387/#REF!)*$W387)","v":""},{"$f":"IF(AV387=\"\",\"\",(AV387/#REF!)*$W387)","v":""},{"$f":"IF(AW387=\"\",\"\",(AW387/#REF!)*$W387)","v":""},{"$f":"IF(AX387=\"\",\"\",(AX387/#REF!)*$W387)","v":""},{"$f":"IF(AY387=\"\",\"\",(AY387/#REF!)*$W387)","v":""},""]
[null,15886,null,null,"Sewer Gravity",null,"SL01/1-1/7 - SL01/1-1/6",null,null,450,null,0,45700.983999999997,null,1,45700.983999999997,null,null,{"$f":"IF(Q388=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q388,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q388,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45700.983999999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD388=\"\",\"\",(AD388/#REF!)*$W388)","v":""},"",45700.983999999997,"","","",{"$f":"IF(AJ388=\"\",\"\",(AJ388/#REF!)*$W388)","v":""},{"$f":"IF(AK388=\"\",\"\",(AK388/#REF!)*$W388)","v":""},{"$f":"IF(AL388=\"\",\"\",(AL388/#REF!)*$W388)","v":""},{"$f":"IF(AM388=\"\",\"\",(AM388/#REF!)*$W388)","v":""},{"$f":"IF(AN388=\"\",\"\",(AN388/#REF!)*$W388)","v":""},{"$f":"IF(AO388=\"\",\"\",(AO388/#REF!)*$W388)","v":""},{"$f":"IF(AP388=\"\",\"\",(AP388/#REF!)*$W388)","v":""},{"$f":"IF(AQ388=\"\",\"\",(AQ388/#REF!)*$W388)","v":""},{"$f":"IF(AR388=\"\",\"\",(AR388/#REF!)*$W388)","v":""},{"$f":"IF(AS388=\"\",\"\",(AS388/#REF!)*$W388)","v":""},{"$f":"IF(AT388=\"\",\"\",(AT388/#REF!)*$W388)","v":""},{"$f":"IF(AU388=\"\",\"\",(AU388/#REF!)*$W388)","v":""},{"$f":"IF(AV388=\"\",\"\",(AV388/#REF!)*$W388)","v":""},{"$f":"IF(AW388=\"\",\"\",(AW388/#REF!)*$W388)","v":""},{"$f":"IF(AX388=\"\",\"\",(AX388/#REF!)*$W388)","v":""},{"$f":"IF(AY388=\"\",\"\",(AY388/#REF!)*$W388)","v":""},""]
[null,16713,null,null,"Sewer Rising",null,"PSSL06 - SL05/3/3",null,null,100,null,0,25804.257600000001,null,1,25804.257600000001,null,null,{"$f":"IF(Q389=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q389,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q389,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25804.257600000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD389=\"\",\"\",(AD389/#REF!)*$W389)","v":""},"",25804.257600000001,"","","",{"$f":"IF(AJ389=\"\",\"\",(AJ389/#REF!)*$W389)","v":""},{"$f":"IF(AK389=\"\",\"\",(AK389/#REF!)*$W389)","v":""},{"$f":"IF(AL389=\"\",\"\",(AL389/#REF!)*$W389)","v":""},{"$f":"IF(AM389=\"\",\"\",(AM389/#REF!)*$W389)","v":""},{"$f":"IF(AN389=\"\",\"\",(AN389/#REF!)*$W389)","v":""},{"$f":"IF(AO389=\"\",\"\",(AO389/#REF!)*$W389)","v":""},{"$f":"IF(AP389=\"\",\"\",(AP389/#REF!)*$W389)","v":""},{"$f":"IF(AQ389=\"\",\"\",(AQ389/#REF!)*$W389)","v":""},{"$f":"IF(AR389=\"\",\"\",(AR389/#REF!)*$W389)","v":""},{"$f":"IF(AS389=\"\",\"\",(AS389/#REF!)*$W389)","v":""},{"$f":"IF(AT389=\"\",\"\",(AT389/#REF!)*$W389)","v":""},{"$f":"IF(AU389=\"\",\"\",(AU389/#REF!)*$W389)","v":""},{"$f":"IF(AV389=\"\",\"\",(AV389/#REF!)*$W389)","v":""},{"$f":"IF(AW389=\"\",\"\",(AW389/#REF!)*$W389)","v":""},{"$f":"IF(AX389=\"\",\"\",(AX389/#REF!)*$W389)","v":""},{"$f":"IF(AY389=\"\",\"\",(AY389/#REF!)*$W389)","v":""},""]
[null,16079,null,null,"Sewer Gravity",null,"SL05/3/3 - SL05/3/2",null,null,150,null,0,5527.2042000000001,null,1,5527.2042000000001,null,null,{"$f":"IF(Q390=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q390,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q390,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5527.2042000000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD390=\"\",\"\",(AD390/#REF!)*$W390)","v":""},"",5527.2042000000001,"","","",{"$f":"IF(AJ390=\"\",\"\",(AJ390/#REF!)*$W390)","v":""},{"$f":"IF(AK390=\"\",\"\",(AK390/#REF!)*$W390)","v":""},{"$f":"IF(AL390=\"\",\"\",(AL390/#REF!)*$W390)","v":""},{"$f":"IF(AM390=\"\",\"\",(AM390/#REF!)*$W390)","v":""},{"$f":"IF(AN390=\"\",\"\",(AN390/#REF!)*$W390)","v":""},{"$f":"IF(AO390=\"\",\"\",(AO390/#REF!)*$W390)","v":""},{"$f":"IF(AP390=\"\",\"\",(AP390/#REF!)*$W390)","v":""},{"$f":"IF(AQ390=\"\",\"\",(AQ390/#REF!)*$W390)","v":""},{"$f":"IF(AR390=\"\",\"\",(AR390/#REF!)*$W390)","v":""},{"$f":"IF(AS390=\"\",\"\",(AS390/#REF!)*$W390)","v":""},{"$f":"IF(AT390=\"\",\"\",(AT390/#REF!)*$W390)","v":""},{"$f":"IF(AU390=\"\",\"\",(AU390/#REF!)*$W390)","v":""},{"$f":"IF(AV390=\"\",\"\",(AV390/#REF!)*$W390)","v":""},{"$f":"IF(AW390=\"\",\"\",(AW390/#REF!)*$W390)","v":""},{"$f":"IF(AX390=\"\",\"\",(AX390/#REF!)*$W390)","v":""},{"$f":"IF(AY390=\"\",\"\",(AY390/#REF!)*$W390)","v":""},""]
[null,16080,null,null,"Sewer Gravity",null,"SL05/3/2 - SL05/3/1",null,null,150,null,0,25712.187699999999,null,1,25712.187699999999,null,null,{"$f":"IF(Q391=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q391,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q391,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25712.187699999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD391=\"\",\"\",(AD391/#REF!)*$W391)","v":""},"",25712.187699999999,"","","",{"$f":"IF(AJ391=\"\",\"\",(AJ391/#REF!)*$W391)","v":""},{"$f":"IF(AK391=\"\",\"\",(AK391/#REF!)*$W391)","v":""},{"$f":"IF(AL391=\"\",\"\",(AL391/#REF!)*$W391)","v":""},{"$f":"IF(AM391=\"\",\"\",(AM391/#REF!)*$W391)","v":""},{"$f":"IF(AN391=\"\",\"\",(AN391/#REF!)*$W391)","v":""},{"$f":"IF(AO391=\"\",\"\",(AO391/#REF!)*$W391)","v":""},{"$f":"IF(AP391=\"\",\"\",(AP391/#REF!)*$W391)","v":""},{"$f":"IF(AQ391=\"\",\"\",(AQ391/#REF!)*$W391)","v":""},{"$f":"IF(AR391=\"\",\"\",(AR391/#REF!)*$W391)","v":""},{"$f":"IF(AS391=\"\",\"\",(AS391/#REF!)*$W391)","v":""},{"$f":"IF(AT391=\"\",\"\",(AT391/#REF!)*$W391)","v":""},{"$f":"IF(AU391=\"\",\"\",(AU391/#REF!)*$W391)","v":""},{"$f":"IF(AV391=\"\",\"\",(AV391/#REF!)*$W391)","v":""},{"$f":"IF(AW391=\"\",\"\",(AW391/#REF!)*$W391)","v":""},{"$f":"IF(AX391=\"\",\"\",(AX391/#REF!)*$W391)","v":""},{"$f":"IF(AY391=\"\",\"\",(AY391/#REF!)*$W391)","v":""},""]
[null,16081,null,null,"Sewer Gravity",null,"SL05/3/1 - SL05/2/1",null,null,150,null,0,11054.4085,null,1,11054.4085,null,null,{"$f":"IF(Q392=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q392,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q392,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11054.4085,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD392=\"\",\"\",(AD392/#REF!)*$W392)","v":""},"",11054.4085,"","","",{"$f":"IF(AJ392=\"\",\"\",(AJ392/#REF!)*$W392)","v":""},{"$f":"IF(AK392=\"\",\"\",(AK392/#REF!)*$W392)","v":""},{"$f":"IF(AL392=\"\",\"\",(AL392/#REF!)*$W392)","v":""},{"$f":"IF(AM392=\"\",\"\",(AM392/#REF!)*$W392)","v":""},{"$f":"IF(AN392=\"\",\"\",(AN392/#REF!)*$W392)","v":""},{"$f":"IF(AO392=\"\",\"\",(AO392/#REF!)*$W392)","v":""},{"$f":"IF(AP392=\"\",\"\",(AP392/#REF!)*$W392)","v":""},{"$f":"IF(AQ392=\"\",\"\",(AQ392/#REF!)*$W392)","v":""},{"$f":"IF(AR392=\"\",\"\",(AR392/#REF!)*$W392)","v":""},{"$f":"IF(AS392=\"\",\"\",(AS392/#REF!)*$W392)","v":""},{"$f":"IF(AT392=\"\",\"\",(AT392/#REF!)*$W392)","v":""},{"$f":"IF(AU392=\"\",\"\",(AU392/#REF!)*$W392)","v":""},{"$f":"IF(AV392=\"\",\"\",(AV392/#REF!)*$W392)","v":""},{"$f":"IF(AW392=\"\",\"\",(AW392/#REF!)*$W392)","v":""},{"$f":"IF(AX392=\"\",\"\",(AX392/#REF!)*$W392)","v":""},{"$f":"IF(AY392=\"\",\"\",(AY392/#REF!)*$W392)","v":""},""]
[null,16068,null,null,"Sewer Gravity",null,"SL05/1/1 - SL05/1/2",null,null,150,null,0,18433.702399999998,null,1,18433.702399999998,null,null,{"$f":"IF(Q393=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q393,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q393,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18433.702399999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD393=\"\",\"\",(AD393/#REF!)*$W393)","v":""},"",18433.702399999998,"","","",{"$f":"IF(AJ393=\"\",\"\",(AJ393/#REF!)*$W393)","v":""},{"$f":"IF(AK393=\"\",\"\",(AK393/#REF!)*$W393)","v":""},{"$f":"IF(AL393=\"\",\"\",(AL393/#REF!)*$W393)","v":""},{"$f":"IF(AM393=\"\",\"\",(AM393/#REF!)*$W393)","v":""},{"$f":"IF(AN393=\"\",\"\",(AN393/#REF!)*$W393)","v":""},{"$f":"IF(AO393=\"\",\"\",(AO393/#REF!)*$W393)","v":""},{"$f":"IF(AP393=\"\",\"\",(AP393/#REF!)*$W393)","v":""},{"$f":"IF(AQ393=\"\",\"\",(AQ393/#REF!)*$W393)","v":""},{"$f":"IF(AR393=\"\",\"\",(AR393/#REF!)*$W393)","v":""},{"$f":"IF(AS393=\"\",\"\",(AS393/#REF!)*$W393)","v":""},{"$f":"IF(AT393=\"\",\"\",(AT393/#REF!)*$W393)","v":""},{"$f":"IF(AU393=\"\",\"\",(AU393/#REF!)*$W393)","v":""},{"$f":"IF(AV393=\"\",\"\",(AV393/#REF!)*$W393)","v":""},{"$f":"IF(AW393=\"\",\"\",(AW393/#REF!)*$W393)","v":""},{"$f":"IF(AX393=\"\",\"\",(AX393/#REF!)*$W393)","v":""},{"$f":"IF(AY393=\"\",\"\",(AY393/#REF!)*$W393)","v":""},""]
[null,16067,null,null,"Sewer Gravity",null,"SL05/1/2 - SL05/1/3",null,null,300,null,0,63583.933499999999,null,1,63583.933499999999,null,null,{"$f":"IF(Q394=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q394,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q394,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63583.933499999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD394=\"\",\"\",(AD394/#REF!)*$W394)","v":""},"",63583.933499999999,"","","",{"$f":"IF(AJ394=\"\",\"\",(AJ394/#REF!)*$W394)","v":""},{"$f":"IF(AK394=\"\",\"\",(AK394/#REF!)*$W394)","v":""},{"$f":"IF(AL394=\"\",\"\",(AL394/#REF!)*$W394)","v":""},{"$f":"IF(AM394=\"\",\"\",(AM394/#REF!)*$W394)","v":""},{"$f":"IF(AN394=\"\",\"\",(AN394/#REF!)*$W394)","v":""},{"$f":"IF(AO394=\"\",\"\",(AO394/#REF!)*$W394)","v":""},{"$f":"IF(AP394=\"\",\"\",(AP394/#REF!)*$W394)","v":""},{"$f":"IF(AQ394=\"\",\"\",(AQ394/#REF!)*$W394)","v":""},{"$f":"IF(AR394=\"\",\"\",(AR394/#REF!)*$W394)","v":""},{"$f":"IF(AS394=\"\",\"\",(AS394/#REF!)*$W394)","v":""},{"$f":"IF(AT394=\"\",\"\",(AT394/#REF!)*$W394)","v":""},{"$f":"IF(AU394=\"\",\"\",(AU394/#REF!)*$W394)","v":""},{"$f":"IF(AV394=\"\",\"\",(AV394/#REF!)*$W394)","v":""},{"$f":"IF(AW394=\"\",\"\",(AW394/#REF!)*$W394)","v":""},{"$f":"IF(AX394=\"\",\"\",(AX394/#REF!)*$W394)","v":""},{"$f":"IF(AY394=\"\",\"\",(AY394/#REF!)*$W394)","v":""},""]
[null,16066,null,null,"Sewer Gravity",null,"SL05/1/3 - SL05/1/4",null,null,300,null,0,27753.247899999998,null,1,27753.247899999998,null,null,{"$f":"IF(Q395=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q395,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q395,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27753.247899999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD395=\"\",\"\",(AD395/#REF!)*$W395)","v":""},"",27753.247899999998,"","","",{"$f":"IF(AJ395=\"\",\"\",(AJ395/#REF!)*$W395)","v":""},{"$f":"IF(AK395=\"\",\"\",(AK395/#REF!)*$W395)","v":""},{"$f":"IF(AL395=\"\",\"\",(AL395/#REF!)*$W395)","v":""},{"$f":"IF(AM395=\"\",\"\",(AM395/#REF!)*$W395)","v":""},{"$f":"IF(AN395=\"\",\"\",(AN395/#REF!)*$W395)","v":""},{"$f":"IF(AO395=\"\",\"\",(AO395/#REF!)*$W395)","v":""},{"$f":"IF(AP395=\"\",\"\",(AP395/#REF!)*$W395)","v":""},{"$f":"IF(AQ395=\"\",\"\",(AQ395/#REF!)*$W395)","v":""},{"$f":"IF(AR395=\"\",\"\",(AR395/#REF!)*$W395)","v":""},{"$f":"IF(AS395=\"\",\"\",(AS395/#REF!)*$W395)","v":""},{"$f":"IF(AT395=\"\",\"\",(AT395/#REF!)*$W395)","v":""},{"$f":"IF(AU395=\"\",\"\",(AU395/#REF!)*$W395)","v":""},{"$f":"IF(AV395=\"\",\"\",(AV395/#REF!)*$W395)","v":""},{"$f":"IF(AW395=\"\",\"\",(AW395/#REF!)*$W395)","v":""},{"$f":"IF(AX395=\"\",\"\",(AX395/#REF!)*$W395)","v":""},{"$f":"IF(AY395=\"\",\"\",(AY395/#REF!)*$W395)","v":""},""]
[null,16065,null,null,"Sewer Gravity",null,"SL05/1/4 - SL05/1/5",null,null,300,null,0,54885.154399999999,null,1,54885.154399999999,null,null,{"$f":"IF(Q396=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q396,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q396,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54885.154399999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD396=\"\",\"\",(AD396/#REF!)*$W396)","v":""},"",54885.154399999999,"","","",{"$f":"IF(AJ396=\"\",\"\",(AJ396/#REF!)*$W396)","v":""},{"$f":"IF(AK396=\"\",\"\",(AK396/#REF!)*$W396)","v":""},{"$f":"IF(AL396=\"\",\"\",(AL396/#REF!)*$W396)","v":""},{"$f":"IF(AM396=\"\",\"\",(AM396/#REF!)*$W396)","v":""},{"$f":"IF(AN396=\"\",\"\",(AN396/#REF!)*$W396)","v":""},{"$f":"IF(AO396=\"\",\"\",(AO396/#REF!)*$W396)","v":""},{"$f":"IF(AP396=\"\",\"\",(AP396/#REF!)*$W396)","v":""},{"$f":"IF(AQ396=\"\",\"\",(AQ396/#REF!)*$W396)","v":""},{"$f":"IF(AR396=\"\",\"\",(AR396/#REF!)*$W396)","v":""},{"$f":"IF(AS396=\"\",\"\",(AS396/#REF!)*$W396)","v":""},{"$f":"IF(AT396=\"\",\"\",(AT396/#REF!)*$W396)","v":""},{"$f":"IF(AU396=\"\",\"\",(AU396/#REF!)*$W396)","v":""},{"$f":"IF(AV396=\"\",\"\",(AV396/#REF!)*$W396)","v":""},{"$f":"IF(AW396=\"\",\"\",(AW396/#REF!)*$W396)","v":""},{"$f":"IF(AX396=\"\",\"\",(AX396/#REF!)*$W396)","v":""},{"$f":"IF(AY396=\"\",\"\",(AY396/#REF!)*$W396)","v":""},""]
[null,16109,null,null,"Sewer Gravity",null,"SL07/7-1/4 - SL07/7-1/3",null,null,300,null,0,16541.133699999998,null,1,16541.133699999998,null,null,{"$f":"IF(Q397=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q397,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q397,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16541.133699999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD397=\"\",\"\",(AD397/#REF!)*$W397)","v":""},"",16541.133699999998,"","","",{"$f":"IF(AJ397=\"\",\"\",(AJ397/#REF!)*$W397)","v":""},{"$f":"IF(AK397=\"\",\"\",(AK397/#REF!)*$W397)","v":""},{"$f":"IF(AL397=\"\",\"\",(AL397/#REF!)*$W397)","v":""},{"$f":"IF(AM397=\"\",\"\",(AM397/#REF!)*$W397)","v":""},{"$f":"IF(AN397=\"\",\"\",(AN397/#REF!)*$W397)","v":""},{"$f":"IF(AO397=\"\",\"\",(AO397/#REF!)*$W397)","v":""},{"$f":"IF(AP397=\"\",\"\",(AP397/#REF!)*$W397)","v":""},{"$f":"IF(AQ397=\"\",\"\",(AQ397/#REF!)*$W397)","v":""},{"$f":"IF(AR397=\"\",\"\",(AR397/#REF!)*$W397)","v":""},{"$f":"IF(AS397=\"\",\"\",(AS397/#REF!)*$W397)","v":""},{"$f":"IF(AT397=\"\",\"\",(AT397/#REF!)*$W397)","v":""},{"$f":"IF(AU397=\"\",\"\",(AU397/#REF!)*$W397)","v":""},{"$f":"IF(AV397=\"\",\"\",(AV397/#REF!)*$W397)","v":""},{"$f":"IF(AW397=\"\",\"\",(AW397/#REF!)*$W397)","v":""},{"$f":"IF(AX397=\"\",\"\",(AX397/#REF!)*$W397)","v":""},{"$f":"IF(AY397=\"\",\"\",(AY397/#REF!)*$W397)","v":""},""]
[null,16108,null,null,"Sewer Gravity",null,"SL07/7-1/5 - SL07/7-1/4",null,null,300,null,{"$f":"IF(H398=SewerTYPE1,VLOOKUP(J398,SewerUnitrates1,2,FALSE),IF(H398=SEWERTYPE2,VLOOKUP((J398&\"_\"&K398),Sewerrates2,2,FALSE),0))","v":0},37440.219899999996,null,{"$f":"IF(N398=\"\",1,VLOOKUP(N398,Sewersitecond,2,FALSE))","v":1},37440.219899999996,null,null,{"$f":"IF(Q398=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q398,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q398,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S398=\"\",0,S398*10000*R398)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P398+T398)*V398,0)","v":37440.219899999996},null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD398=\"\",\"\",(AD398/#REF!)*$W398)","v":""},"",37440.219899999996,"","","",{"$f":"IF(AJ398=\"\",\"\",(AJ398/#REF!)*$W398)","v":""},{"$f":"IF(AK398=\"\",\"\",(AK398/#REF!)*$W398)","v":""},{"$f":"IF(AL398=\"\",\"\",(AL398/#REF!)*$W398)","v":""},{"$f":"IF(AM398=\"\",\"\",(AM398/#REF!)*$W398)","v":""},{"$f":"IF(AN398=\"\",\"\",(AN398/#REF!)*$W398)","v":""},{"$f":"IF(AO398=\"\",\"\",(AO398/#REF!)*$W398)","v":""},{"$f":"IF(AP398=\"\",\"\",(AP398/#REF!)*$W398)","v":""},{"$f":"IF(AQ398=\"\",\"\",(AQ398/#REF!)*$W398)","v":""},{"$f":"IF(AR398=\"\",\"\",(AR398/#REF!)*$W398)","v":""},{"$f":"IF(AS398=\"\",\"\",(AS398/#REF!)*$W398)","v":""},{"$f":"IF(AT398=\"\",\"\",(AT398/#REF!)*$W398)","v":""},{"$f":"IF(AU398=\"\",\"\",(AU398/#REF!)*$W398)","v":""},{"$f":"IF(AV398=\"\",\"\",(AV398/#REF!)*$W398)","v":""},{"$f":"IF(AW398=\"\",\"\",(AW398/#REF!)*$W398)","v":""},{"$f":"IF(AX398=\"\",\"\",(AX398/#REF!)*$W398)","v":""},{"$f":"IF(AY398=\"\",\"\",(AY398/#REF!)*$W398)","v":""},""]
[null,16107,null,null,"Sewer Gravity",null,"SL07/7-1/6 - SL07/7-1/5",null,null,300,null,0,53985.897900000004,null,1,{"$f":"IF(M399=\"\",\"\",M399*O399)","v":53985.897900000004},null,null,{"$f":"IF(Q399=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q399,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q399,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53985.897900000004,null,"y",null,null,null,null,null,{"$f":"IF(X399=\"y\",AE$14,IF(AND(X399>0,X399<=1),X399*AE$14,\"\"))","v":""},{"$f":"IF(Y399=\"y\",AF$14,IF(AND(Y399>0,Y399<=1),Y399*AF$14,\"\"))","v":52373},{"$f":"IF(Z399=\"y\",AG$14,IF(AND(Z399>0,Z399<=1),Z399*AG$14,\"\"))","v":""},{"$f":"IF(AA399=\"y\",AH$14,IF(AND(AA399>0,AA399<=1),AA399*AH$14,\"\"))","v":""},{"$f":"IF(AB399=\"y\",AI$14,IF(AND(AB399>0,AB399<=1),AB399*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD399=\"\",\"\",(AD399/#REF!)*$W399)","v":""},"",53985.897900000004,"","","",{"$f":"IF(AJ399=\"\",\"\",(AJ399/#REF!)*$W399)","v":""},{"$f":"IF(AK399=\"\",\"\",(AK399/#REF!)*$W399)","v":""},{"$f":"IF(AL399=\"\",\"\",(AL399/#REF!)*$W399)","v":""},{"$f":"IF(AM399=\"\",\"\",(AM399/#REF!)*$W399)","v":""},{"$f":"IF(AN399=\"\",\"\",(AN399/#REF!)*$W399)","v":""},{"$f":"IF(AO399=\"\",\"\",(AO399/#REF!)*$W399)","v":""},{"$f":"IF(AP399=\"\",\"\",(AP399/#REF!)*$W399)","v":""},{"$f":"IF(AQ399=\"\",\"\",(AQ399/#REF!)*$W399)","v":""},{"$f":"IF(AR399=\"\",\"\",(AR399/#REF!)*$W399)","v":""},{"$f":"IF(AS399=\"\",\"\",(AS399/#REF!)*$W399)","v":""},{"$f":"IF(AT399=\"\",\"\",(AT399/#REF!)*$W399)","v":""},{"$f":"IF(AU399=\"\",\"\",(AU399/#REF!)*$W399)","v":""},{"$f":"IF(AV399=\"\",\"\",(AV399/#REF!)*$W399)","v":""},{"$f":"IF(AW399=\"\",\"\",(AW399/#REF!)*$W399)","v":""},{"$f":"IF(AX399=\"\",\"\",(AX399/#REF!)*$W399)","v":""},{"$f":"IF(AY399=\"\",\"\",(AY399/#REF!)*$W399)","v":""},{"$f":"IF(SUM(BB399:BV399)=W399,\"\",\"ERROR\")","v":""}]
[null,15870,null,null,"Sewer Gravity",null,"SL01/1-1/22 - SL01/1-1/21",null,null,375,null,0,66476.647800000006,null,1,66476.647800000006,null,null,{"$f":"IF(Q400=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q400,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q400,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},66476.647800000006,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD400=\"\",\"\",(AD400/#REF!)*$W400)","v":""},"",66476.647800000006,"","","",{"$f":"IF(AJ400=\"\",\"\",(AJ400/#REF!)*$W400)","v":""},{"$f":"IF(AK400=\"\",\"\",(AK400/#REF!)*$W400)","v":""},{"$f":"IF(AL400=\"\",\"\",(AL400/#REF!)*$W400)","v":""},{"$f":"IF(AM400=\"\",\"\",(AM400/#REF!)*$W400)","v":""},{"$f":"IF(AN400=\"\",\"\",(AN400/#REF!)*$W400)","v":""},{"$f":"IF(AO400=\"\",\"\",(AO400/#REF!)*$W400)","v":""},{"$f":"IF(AP400=\"\",\"\",(AP400/#REF!)*$W400)","v":""},{"$f":"IF(AQ400=\"\",\"\",(AQ400/#REF!)*$W400)","v":""},{"$f":"IF(AR400=\"\",\"\",(AR400/#REF!)*$W400)","v":""},{"$f":"IF(AS400=\"\",\"\",(AS400/#REF!)*$W400)","v":""},{"$f":"IF(AT400=\"\",\"\",(AT400/#REF!)*$W400)","v":""},{"$f":"IF(AU400=\"\",\"\",(AU400/#REF!)*$W400)","v":""},{"$f":"IF(AV400=\"\",\"\",(AV400/#REF!)*$W400)","v":""},{"$f":"IF(AW400=\"\",\"\",(AW400/#REF!)*$W400)","v":""},{"$f":"IF(AX400=\"\",\"\",(AX400/#REF!)*$W400)","v":""},{"$f":"IF(AY400=\"\",\"\",(AY400/#REF!)*$W400)","v":""},""]
[null,15871,null,null,"Sewer Gravity",null,"SL01/1-1/21 - SL01/1-1/20",null,null,375,null,0,41703.441099999996,null,1,41703.441099999996,null,null,{"$f":"IF(Q401=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q401,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q401,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41703.441099999996,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE401:AY401)","v":52373},{"$f":"IF(AD401=\"\",\"\",(AD401/#REF!)*$W401)","v":""},{"$f":"IF(AE401=\"\",\"\",(AE401/$AZ401)*$W401)","v":""},{"$f":"IF(AF401=\"\",\"\",(AF401/$AZ401)*$W401)","v":41703.441099999996},{"$f":"IF(AG401=\"\",\"\",(AG401/$AZ401)*$W401)","v":""},{"$f":"IF(AH401=\"\",\"\",(AH401/$AZ401)*$W401)","v":""},{"$f":"IF(AI401=\"\",\"\",(AI401/$AZ401)*$W401)","v":""},{"$f":"IF(AJ401=\"\",\"\",(AJ401/#REF!)*$W401)","v":""},{"$f":"IF(AK401=\"\",\"\",(AK401/#REF!)*$W401)","v":""},{"$f":"IF(AL401=\"\",\"\",(AL401/#REF!)*$W401)","v":""},{"$f":"IF(AM401=\"\",\"\",(AM401/#REF!)*$W401)","v":""},{"$f":"IF(AN401=\"\",\"\",(AN401/#REF!)*$W401)","v":""},{"$f":"IF(AO401=\"\",\"\",(AO401/#REF!)*$W401)","v":""},{"$f":"IF(AP401=\"\",\"\",(AP401/#REF!)*$W401)","v":""},{"$f":"IF(AQ401=\"\",\"\",(AQ401/#REF!)*$W401)","v":""},{"$f":"IF(AR401=\"\",\"\",(AR401/#REF!)*$W401)","v":""},{"$f":"IF(AS401=\"\",\"\",(AS401/#REF!)*$W401)","v":""},{"$f":"IF(AT401=\"\",\"\",(AT401/#REF!)*$W401)","v":""},{"$f":"IF(AU401=\"\",\"\",(AU401/#REF!)*$W401)","v":""},{"$f":"IF(AV401=\"\",\"\",(AV401/#REF!)*$W401)","v":""},{"$f":"IF(AW401=\"\",\"\",(AW401/#REF!)*$W401)","v":""},{"$f":"IF(AX401=\"\",\"\",(AX401/#REF!)*$W401)","v":""},{"$f":"IF(AY401=\"\",\"\",(AY401/#REF!)*$W401)","v":""},""]
[null,15872,null,null,"Sewer Gravity",null,"SL01/1-1/20 - SL01/1-1/19A",null,null,375,null,0,30599.341,null,1,30599.341,null,null,{"$f":"IF(Q402=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q402,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q402,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U402,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30599.341,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD402=\"\",\"\",(AD402/#REF!)*$W402)","v":""},"",30599.341,"","","",{"$f":"IF(AJ402=\"\",\"\",(AJ402/#REF!)*$W402)","v":""},{"$f":"IF(AK402=\"\",\"\",(AK402/#REF!)*$W402)","v":""},{"$f":"IF(AL402=\"\",\"\",(AL402/#REF!)*$W402)","v":""},{"$f":"IF(AM402=\"\",\"\",(AM402/#REF!)*$W402)","v":""},{"$f":"IF(AN402=\"\",\"\",(AN402/#REF!)*$W402)","v":""},{"$f":"IF(AO402=\"\",\"\",(AO402/#REF!)*$W402)","v":""},{"$f":"IF(AP402=\"\",\"\",(AP402/#REF!)*$W402)","v":""},{"$f":"IF(AQ402=\"\",\"\",(AQ402/#REF!)*$W402)","v":""},{"$f":"IF(AR402=\"\",\"\",(AR402/#REF!)*$W402)","v":""},{"$f":"IF(AS402=\"\",\"\",(AS402/#REF!)*$W402)","v":""},{"$f":"IF(AT402=\"\",\"\",(AT402/#REF!)*$W402)","v":""},{"$f":"IF(AU402=\"\",\"\",(AU402/#REF!)*$W402)","v":""},{"$f":"IF(AV402=\"\",\"\",(AV402/#REF!)*$W402)","v":""},{"$f":"IF(AW402=\"\",\"\",(AW402/#REF!)*$W402)","v":""},{"$f":"IF(AX402=\"\",\"\",(AX402/#REF!)*$W402)","v":""},{"$f":"IF(AY402=\"\",\"\",(AY402/#REF!)*$W402)","v":""},""]
[null,15873,null,null,"Sewer Gravity",null,"SL01/1-1/19A - SL01/1-1/19",null,null,375,null,0,37848.501199999999,null,1,37848.501199999999,null,null,{"$f":"IF(Q403=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q403,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q403,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U403,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37848.501199999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD403=\"\",\"\",(AD403/#REF!)*$W403)","v":""},"",37848.501199999999,"","","",{"$f":"IF(AJ403=\"\",\"\",(AJ403/#REF!)*$W403)","v":""},{"$f":"IF(AK403=\"\",\"\",(AK403/#REF!)*$W403)","v":""},{"$f":"IF(AL403=\"\",\"\",(AL403/#REF!)*$W403)","v":""},{"$f":"IF(AM403=\"\",\"\",(AM403/#REF!)*$W403)","v":""},{"$f":"IF(AN403=\"\",\"\",(AN403/#REF!)*$W403)","v":""},{"$f":"IF(AO403=\"\",\"\",(AO403/#REF!)*$W403)","v":""},{"$f":"IF(AP403=\"\",\"\",(AP403/#REF!)*$W403)","v":""},{"$f":"IF(AQ403=\"\",\"\",(AQ403/#REF!)*$W403)","v":""},{"$f":"IF(AR403=\"\",\"\",(AR403/#REF!)*$W403)","v":""},{"$f":"IF(AS403=\"\",\"\",(AS403/#REF!)*$W403)","v":""},{"$f":"IF(AT403=\"\",\"\",(AT403/#REF!)*$W403)","v":""},{"$f":"IF(AU403=\"\",\"\",(AU403/#REF!)*$W403)","v":""},{"$f":"IF(AV403=\"\",\"\",(AV403/#REF!)*$W403)","v":""},{"$f":"IF(AW403=\"\",\"\",(AW403/#REF!)*$W403)","v":""},{"$f":"IF(AX403=\"\",\"\",(AX403/#REF!)*$W403)","v":""},{"$f":"IF(AY403=\"\",\"\",(AY403/#REF!)*$W403)","v":""},""]
[null,15874,null,null,"Sewer Gravity",null,"SL01/1-1/19 - SL01/1-1/18",null,null,375,null,0,31948.267899999999,null,1,31948.267899999999,null,null,{"$f":"IF(Q404=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q404,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q404,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U404,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31948.267899999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD404=\"\",\"\",(AD404/#REF!)*$W404)","v":""},"",31948.267899999999,"","","",{"$f":"IF(AJ404=\"\",\"\",(AJ404/#REF!)*$W404)","v":""},{"$f":"IF(AK404=\"\",\"\",(AK404/#REF!)*$W404)","v":""},{"$f":"IF(AL404=\"\",\"\",(AL404/#REF!)*$W404)","v":""},{"$f":"IF(AM404=\"\",\"\",(AM404/#REF!)*$W404)","v":""},{"$f":"IF(AN404=\"\",\"\",(AN404/#REF!)*$W404)","v":""},{"$f":"IF(AO404=\"\",\"\",(AO404/#REF!)*$W404)","v":""},{"$f":"IF(AP404=\"\",\"\",(AP404/#REF!)*$W404)","v":""},{"$f":"IF(AQ404=\"\",\"\",(AQ404/#REF!)*$W404)","v":""},{"$f":"IF(AR404=\"\",\"\",(AR404/#REF!)*$W404)","v":""},{"$f":"IF(AS404=\"\",\"\",(AS404/#REF!)*$W404)","v":""},{"$f":"IF(AT404=\"\",\"\",(AT404/#REF!)*$W404)","v":""},{"$f":"IF(AU404=\"\",\"\",(AU404/#REF!)*$W404)","v":""},{"$f":"IF(AV404=\"\",\"\",(AV404/#REF!)*$W404)","v":""},{"$f":"IF(AW404=\"\",\"\",(AW404/#REF!)*$W404)","v":""},{"$f":"IF(AX404=\"\",\"\",(AX404/#REF!)*$W404)","v":""},{"$f":"IF(AY404=\"\",\"\",(AY404/#REF!)*$W404)","v":""},""]
[null,15875,null,null,"Sewer Gravity",null,"SL01/1-1/18 - SL01/1-1/17",null,null,375,null,0,64301.364800000003,null,1,64301.364800000003,null,null,{"$f":"IF(Q405=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q405,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q405,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U405,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},64301.364800000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD405=\"\",\"\",(AD405/#REF!)*$W405)","v":""},"",64301.364800000003,"","","",{"$f":"IF(AJ405=\"\",\"\",(AJ405/#REF!)*$W405)","v":""},{"$f":"IF(AK405=\"\",\"\",(AK405/#REF!)*$W405)","v":""},{"$f":"IF(AL405=\"\",\"\",(AL405/#REF!)*$W405)","v":""},{"$f":"IF(AM405=\"\",\"\",(AM405/#REF!)*$W405)","v":""},{"$f":"IF(AN405=\"\",\"\",(AN405/#REF!)*$W405)","v":""},{"$f":"IF(AO405=\"\",\"\",(AO405/#REF!)*$W405)","v":""},{"$f":"IF(AP405=\"\",\"\",(AP405/#REF!)*$W405)","v":""},{"$f":"IF(AQ405=\"\",\"\",(AQ405/#REF!)*$W405)","v":""},{"$f":"IF(AR405=\"\",\"\",(AR405/#REF!)*$W405)","v":""},{"$f":"IF(AS405=\"\",\"\",(AS405/#REF!)*$W405)","v":""},{"$f":"IF(AT405=\"\",\"\",(AT405/#REF!)*$W405)","v":""},{"$f":"IF(AU405=\"\",\"\",(AU405/#REF!)*$W405)","v":""},{"$f":"IF(AV405=\"\",\"\",(AV405/#REF!)*$W405)","v":""},{"$f":"IF(AW405=\"\",\"\",(AW405/#REF!)*$W405)","v":""},{"$f":"IF(AX405=\"\",\"\",(AX405/#REF!)*$W405)","v":""},{"$f":"IF(AY405=\"\",\"\",(AY405/#REF!)*$W405)","v":""},""]
[null,15876,null,null,"Sewer Gravity",null,"SL01/1-1/17 - SL01/1-1/16",null,null,375,null,0,41689.090799999998,null,1,41689.090799999998,null,null,{"$f":"IF(Q406=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q406,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q406,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U406,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41689.090799999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD406=\"\",\"\",(AD406/#REF!)*$W406)","v":""},"",41689.090799999998,"","","",{"$f":"IF(AJ406=\"\",\"\",(AJ406/#REF!)*$W406)","v":""},{"$f":"IF(AK406=\"\",\"\",(AK406/#REF!)*$W406)","v":""},{"$f":"IF(AL406=\"\",\"\",(AL406/#REF!)*$W406)","v":""},{"$f":"IF(AM406=\"\",\"\",(AM406/#REF!)*$W406)","v":""},{"$f":"IF(AN406=\"\",\"\",(AN406/#REF!)*$W406)","v":""},{"$f":"IF(AO406=\"\",\"\",(AO406/#REF!)*$W406)","v":""},{"$f":"IF(AP406=\"\",\"\",(AP406/#REF!)*$W406)","v":""},{"$f":"IF(AQ406=\"\",\"\",(AQ406/#REF!)*$W406)","v":""},{"$f":"IF(AR406=\"\",\"\",(AR406/#REF!)*$W406)","v":""},{"$f":"IF(AS406=\"\",\"\",(AS406/#REF!)*$W406)","v":""},{"$f":"IF(AT406=\"\",\"\",(AT406/#REF!)*$W406)","v":""},{"$f":"IF(AU406=\"\",\"\",(AU406/#REF!)*$W406)","v":""},{"$f":"IF(AV406=\"\",\"\",(AV406/#REF!)*$W406)","v":""},{"$f":"IF(AW406=\"\",\"\",(AW406/#REF!)*$W406)","v":""},{"$f":"IF(AX406=\"\",\"\",(AX406/#REF!)*$W406)","v":""},{"$f":"IF(AY406=\"\",\"\",(AY406/#REF!)*$W406)","v":""},""]
[null,15877,null,null,"Sewer Gravity",null,"SL01/1-1/16 - SL01/1-1/15",null,null,375,null,0,61340.067799999997,null,1,61340.067799999997,null,null,{"$f":"IF(Q407=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q407,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q407,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U407,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},61340.067799999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD407=\"\",\"\",(AD407/#REF!)*$W407)","v":""},"",61340.067799999997,"","","",{"$f":"IF(AJ407=\"\",\"\",(AJ407/#REF!)*$W407)","v":""},{"$f":"IF(AK407=\"\",\"\",(AK407/#REF!)*$W407)","v":""},{"$f":"IF(AL407=\"\",\"\",(AL407/#REF!)*$W407)","v":""},{"$f":"IF(AM407=\"\",\"\",(AM407/#REF!)*$W407)","v":""},{"$f":"IF(AN407=\"\",\"\",(AN407/#REF!)*$W407)","v":""},{"$f":"IF(AO407=\"\",\"\",(AO407/#REF!)*$W407)","v":""},{"$f":"IF(AP407=\"\",\"\",(AP407/#REF!)*$W407)","v":""},{"$f":"IF(AQ407=\"\",\"\",(AQ407/#REF!)*$W407)","v":""},{"$f":"IF(AR407=\"\",\"\",(AR407/#REF!)*$W407)","v":""},{"$f":"IF(AS407=\"\",\"\",(AS407/#REF!)*$W407)","v":""},{"$f":"IF(AT407=\"\",\"\",(AT407/#REF!)*$W407)","v":""},{"$f":"IF(AU407=\"\",\"\",(AU407/#REF!)*$W407)","v":""},{"$f":"IF(AV407=\"\",\"\",(AV407/#REF!)*$W407)","v":""},{"$f":"IF(AW407=\"\",\"\",(AW407/#REF!)*$W407)","v":""},{"$f":"IF(AX407=\"\",\"\",(AX407/#REF!)*$W407)","v":""},{"$f":"IF(AY407=\"\",\"\",(AY407/#REF!)*$W407)","v":""},""]
[null,15878,null,null,"Sewer Gravity",null,"SL01/1-1/15 - SL01/1-1/14",null,null,375,null,0,88272.645499999999,null,1,88272.645499999999,null,null,{"$f":"IF(Q408=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q408,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q408,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U408,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},88272.645499999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD408=\"\",\"\",(AD408/#REF!)*$W408)","v":""},"",88272.645499999999,"","","",{"$f":"IF(AJ408=\"\",\"\",(AJ408/#REF!)*$W408)","v":""},{"$f":"IF(AK408=\"\",\"\",(AK408/#REF!)*$W408)","v":""},{"$f":"IF(AL408=\"\",\"\",(AL408/#REF!)*$W408)","v":""},{"$f":"IF(AM408=\"\",\"\",(AM408/#REF!)*$W408)","v":""},{"$f":"IF(AN408=\"\",\"\",(AN408/#REF!)*$W408)","v":""},{"$f":"IF(AO408=\"\",\"\",(AO408/#REF!)*$W408)","v":""},{"$f":"IF(AP408=\"\",\"\",(AP408/#REF!)*$W408)","v":""},{"$f":"IF(AQ408=\"\",\"\",(AQ408/#REF!)*$W408)","v":""},{"$f":"IF(AR408=\"\",\"\",(AR408/#REF!)*$W408)","v":""},{"$f":"IF(AS408=\"\",\"\",(AS408/#REF!)*$W408)","v":""},{"$f":"IF(AT408=\"\",\"\",(AT408/#REF!)*$W408)","v":""},{"$f":"IF(AU408=\"\",\"\",(AU408/#REF!)*$W408)","v":""},{"$f":"IF(AV408=\"\",\"\",(AV408/#REF!)*$W408)","v":""},{"$f":"IF(AW408=\"\",\"\",(AW408/#REF!)*$W408)","v":""},{"$f":"IF(AX408=\"\",\"\",(AX408/#REF!)*$W408)","v":""},{"$f":"IF(AY408=\"\",\"\",(AY408/#REF!)*$W408)","v":""},""]
[null,15879,null,null,"Sewer Gravity",null,"SL01/1-1/14 - SL01/1-1/13",null,null,375,null,0,38843.666599999997,null,1,38843.666599999997,null,null,{"$f":"IF(Q409=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q409,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q409,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U409,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38843.666599999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD409=\"\",\"\",(AD409/#REF!)*$W409)","v":""},"",38843.666599999997,"","","",{"$f":"IF(AJ409=\"\",\"\",(AJ409/#REF!)*$W409)","v":""},{"$f":"IF(AK409=\"\",\"\",(AK409/#REF!)*$W409)","v":""},{"$f":"IF(AL409=\"\",\"\",(AL409/#REF!)*$W409)","v":""},{"$f":"IF(AM409=\"\",\"\",(AM409/#REF!)*$W409)","v":""},{"$f":"IF(AN409=\"\",\"\",(AN409/#REF!)*$W409)","v":""},{"$f":"IF(AO409=\"\",\"\",(AO409/#REF!)*$W409)","v":""},{"$f":"IF(AP409=\"\",\"\",(AP409/#REF!)*$W409)","v":""},{"$f":"IF(AQ409=\"\",\"\",(AQ409/#REF!)*$W409)","v":""},{"$f":"IF(AR409=\"\",\"\",(AR409/#REF!)*$W409)","v":""},{"$f":"IF(AS409=\"\",\"\",(AS409/#REF!)*$W409)","v":""},{"$f":"IF(AT409=\"\",\"\",(AT409/#REF!)*$W409)","v":""},{"$f":"IF(AU409=\"\",\"\",(AU409/#REF!)*$W409)","v":""},{"$f":"IF(AV409=\"\",\"\",(AV409/#REF!)*$W409)","v":""},{"$f":"IF(AW409=\"\",\"\",(AW409/#REF!)*$W409)","v":""},{"$f":"IF(AX409=\"\",\"\",(AX409/#REF!)*$W409)","v":""},{"$f":"IF(AY409=\"\",\"\",(AY409/#REF!)*$W409)","v":""},""]
[null,15880,null,null,"Sewer Gravity",null,"SL01/1-1/13 - SL01/1-1/12",null,null,375,null,0,117448.6922,null,1,117448.6922,null,null,{"$f":"IF(Q410=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q410,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q410,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U410,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},117448.6922,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD410=\"\",\"\",(AD410/#REF!)*$W410)","v":""},"",117448.6922,"","","",{"$f":"IF(AJ410=\"\",\"\",(AJ410/#REF!)*$W410)","v":""},{"$f":"IF(AK410=\"\",\"\",(AK410/#REF!)*$W410)","v":""},{"$f":"IF(AL410=\"\",\"\",(AL410/#REF!)*$W410)","v":""},{"$f":"IF(AM410=\"\",\"\",(AM410/#REF!)*$W410)","v":""},{"$f":"IF(AN410=\"\",\"\",(AN410/#REF!)*$W410)","v":""},{"$f":"IF(AO410=\"\",\"\",(AO410/#REF!)*$W410)","v":""},{"$f":"IF(AP410=\"\",\"\",(AP410/#REF!)*$W410)","v":""},{"$f":"IF(AQ410=\"\",\"\",(AQ410/#REF!)*$W410)","v":""},{"$f":"IF(AR410=\"\",\"\",(AR410/#REF!)*$W410)","v":""},{"$f":"IF(AS410=\"\",\"\",(AS410/#REF!)*$W410)","v":""},{"$f":"IF(AT410=\"\",\"\",(AT410/#REF!)*$W410)","v":""},{"$f":"IF(AU410=\"\",\"\",(AU410/#REF!)*$W410)","v":""},{"$f":"IF(AV410=\"\",\"\",(AV410/#REF!)*$W410)","v":""},{"$f":"IF(AW410=\"\",\"\",(AW410/#REF!)*$W410)","v":""},{"$f":"IF(AX410=\"\",\"\",(AX410/#REF!)*$W410)","v":""},{"$f":"IF(AY410=\"\",\"\",(AY410/#REF!)*$W410)","v":""},""]
[null,15903,null,null,"Sewer Gravity",null,"SL01/1-11/1 - SL01/1-1/9",null,null,300,null,0,36452.027000000002,null,1,36452.027000000002,null,null,{"$f":"IF(Q411=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q411,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q411,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U411,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36452.027000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD411=\"\",\"\",(AD411/#REF!)*$W411)","v":""},"",36452.027000000002,"","","",{"$f":"IF(AJ411=\"\",\"\",(AJ411/#REF!)*$W411)","v":""},{"$f":"IF(AK411=\"\",\"\",(AK411/#REF!)*$W411)","v":""},{"$f":"IF(AL411=\"\",\"\",(AL411/#REF!)*$W411)","v":""},{"$f":"IF(AM411=\"\",\"\",(AM411/#REF!)*$W411)","v":""},{"$f":"IF(AN411=\"\",\"\",(AN411/#REF!)*$W411)","v":""},{"$f":"IF(AO411=\"\",\"\",(AO411/#REF!)*$W411)","v":""},{"$f":"IF(AP411=\"\",\"\",(AP411/#REF!)*$W411)","v":""},{"$f":"IF(AQ411=\"\",\"\",(AQ411/#REF!)*$W411)","v":""},{"$f":"IF(AR411=\"\",\"\",(AR411/#REF!)*$W411)","v":""},{"$f":"IF(AS411=\"\",\"\",(AS411/#REF!)*$W411)","v":""},{"$f":"IF(AT411=\"\",\"\",(AT411/#REF!)*$W411)","v":""},{"$f":"IF(AU411=\"\",\"\",(AU411/#REF!)*$W411)","v":""},{"$f":"IF(AV411=\"\",\"\",(AV411/#REF!)*$W411)","v":""},{"$f":"IF(AW411=\"\",\"\",(AW411/#REF!)*$W411)","v":""},{"$f":"IF(AX411=\"\",\"\",(AX411/#REF!)*$W411)","v":""},{"$f":"IF(AY411=\"\",\"\",(AY411/#REF!)*$W411)","v":""},""]
[null,15881,null,null,"Sewer Gravity",null,"SL01/1-1/12 - SL01/1-1/11",null,null,450,null,0,206634.81210000001,null,1,206634.81210000001,null,null,{"$f":"IF(Q412=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q412,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q412,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U412,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},206634.81210000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD412=\"\",\"\",(AD412/#REF!)*$W412)","v":""},"",206634.81210000001,"","","",{"$f":"IF(AJ412=\"\",\"\",(AJ412/#REF!)*$W412)","v":""},{"$f":"IF(AK412=\"\",\"\",(AK412/#REF!)*$W412)","v":""},{"$f":"IF(AL412=\"\",\"\",(AL412/#REF!)*$W412)","v":""},{"$f":"IF(AM412=\"\",\"\",(AM412/#REF!)*$W412)","v":""},{"$f":"IF(AN412=\"\",\"\",(AN412/#REF!)*$W412)","v":""},{"$f":"IF(AO412=\"\",\"\",(AO412/#REF!)*$W412)","v":""},{"$f":"IF(AP412=\"\",\"\",(AP412/#REF!)*$W412)","v":""},{"$f":"IF(AQ412=\"\",\"\",(AQ412/#REF!)*$W412)","v":""},{"$f":"IF(AR412=\"\",\"\",(AR412/#REF!)*$W412)","v":""},{"$f":"IF(AS412=\"\",\"\",(AS412/#REF!)*$W412)","v":""},{"$f":"IF(AT412=\"\",\"\",(AT412/#REF!)*$W412)","v":""},{"$f":"IF(AU412=\"\",\"\",(AU412/#REF!)*$W412)","v":""},{"$f":"IF(AV412=\"\",\"\",(AV412/#REF!)*$W412)","v":""},{"$f":"IF(AW412=\"\",\"\",(AW412/#REF!)*$W412)","v":""},{"$f":"IF(AX412=\"\",\"\",(AX412/#REF!)*$W412)","v":""},{"$f":"IF(AY412=\"\",\"\",(AY412/#REF!)*$W412)","v":""},""]
[null,15882,null,null,"Sewer Gravity",null,"SL01/1-1/11 - SL01/1-1/10",null,null,450,null,0,192306.1208,null,1,192306.1208,null,null,{"$f":"IF(Q413=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q413,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q413,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U413,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},192306.1208,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD413=\"\",\"\",(AD413/#REF!)*$W413)","v":""},"",192306.1208,"","","",{"$f":"IF(AJ413=\"\",\"\",(AJ413/#REF!)*$W413)","v":""},{"$f":"IF(AK413=\"\",\"\",(AK413/#REF!)*$W413)","v":""},{"$f":"IF(AL413=\"\",\"\",(AL413/#REF!)*$W413)","v":""},{"$f":"IF(AM413=\"\",\"\",(AM413/#REF!)*$W413)","v":""},{"$f":"IF(AN413=\"\",\"\",(AN413/#REF!)*$W413)","v":""},{"$f":"IF(AO413=\"\",\"\",(AO413/#REF!)*$W413)","v":""},{"$f":"IF(AP413=\"\",\"\",(AP413/#REF!)*$W413)","v":""},{"$f":"IF(AQ413=\"\",\"\",(AQ413/#REF!)*$W413)","v":""},{"$f":"IF(AR413=\"\",\"\",(AR413/#REF!)*$W413)","v":""},{"$f":"IF(AS413=\"\",\"\",(AS413/#REF!)*$W413)","v":""},{"$f":"IF(AT413=\"\",\"\",(AT413/#REF!)*$W413)","v":""},{"$f":"IF(AU413=\"\",\"\",(AU413/#REF!)*$W413)","v":""},{"$f":"IF(AV413=\"\",\"\",(AV413/#REF!)*$W413)","v":""},{"$f":"IF(AW413=\"\",\"\",(AW413/#REF!)*$W413)","v":""},{"$f":"IF(AX413=\"\",\"\",(AX413/#REF!)*$W413)","v":""},{"$f":"IF(AY413=\"\",\"\",(AY413/#REF!)*$W413)","v":""},""]
[null,15883,null,null,"Sewer Gravity",null,"SL01/1-1/10 - SL01/1-1/9",null,null,450,null,0,111825.5278,null,1,111825.5278,null,null,{"$f":"IF(Q414=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q414,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q414,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U414,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},111825.5278,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD414=\"\",\"\",(AD414/#REF!)*$W414)","v":""},"",111825.5278,"","","",{"$f":"IF(AJ414=\"\",\"\",(AJ414/#REF!)*$W414)","v":""},{"$f":"IF(AK414=\"\",\"\",(AK414/#REF!)*$W414)","v":""},{"$f":"IF(AL414=\"\",\"\",(AL414/#REF!)*$W414)","v":""},{"$f":"IF(AM414=\"\",\"\",(AM414/#REF!)*$W414)","v":""},{"$f":"IF(AN414=\"\",\"\",(AN414/#REF!)*$W414)","v":""},{"$f":"IF(AO414=\"\",\"\",(AO414/#REF!)*$W414)","v":""},{"$f":"IF(AP414=\"\",\"\",(AP414/#REF!)*$W414)","v":""},{"$f":"IF(AQ414=\"\",\"\",(AQ414/#REF!)*$W414)","v":""},{"$f":"IF(AR414=\"\",\"\",(AR414/#REF!)*$W414)","v":""},{"$f":"IF(AS414=\"\",\"\",(AS414/#REF!)*$W414)","v":""},{"$f":"IF(AT414=\"\",\"\",(AT414/#REF!)*$W414)","v":""},{"$f":"IF(AU414=\"\",\"\",(AU414/#REF!)*$W414)","v":""},{"$f":"IF(AV414=\"\",\"\",(AV414/#REF!)*$W414)","v":""},{"$f":"IF(AW414=\"\",\"\",(AW414/#REF!)*$W414)","v":""},{"$f":"IF(AX414=\"\",\"\",(AX414/#REF!)*$W414)","v":""},{"$f":"IF(AY414=\"\",\"\",(AY414/#REF!)*$W414)","v":""},""]
[null,15888,null,null,"Sewer Gravity",null,"SL01/1-1/5 - SL01/1-1/1",null,null,450,null,0,72850.083400000003,null,1,72850.083400000003,null,null,{"$f":"IF(Q415=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q415,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q415,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U415,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},72850.083400000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD415=\"\",\"\",(AD415/#REF!)*$W415)","v":""},"",72850.083400000003,"","","",{"$f":"IF(AJ415=\"\",\"\",(AJ415/#REF!)*$W415)","v":""},{"$f":"IF(AK415=\"\",\"\",(AK415/#REF!)*$W415)","v":""},{"$f":"IF(AL415=\"\",\"\",(AL415/#REF!)*$W415)","v":""},{"$f":"IF(AM415=\"\",\"\",(AM415/#REF!)*$W415)","v":""},{"$f":"IF(AN415=\"\",\"\",(AN415/#REF!)*$W415)","v":""},{"$f":"IF(AO415=\"\",\"\",(AO415/#REF!)*$W415)","v":""},{"$f":"IF(AP415=\"\",\"\",(AP415/#REF!)*$W415)","v":""},{"$f":"IF(AQ415=\"\",\"\",(AQ415/#REF!)*$W415)","v":""},{"$f":"IF(AR415=\"\",\"\",(AR415/#REF!)*$W415)","v":""},{"$f":"IF(AS415=\"\",\"\",(AS415/#REF!)*$W415)","v":""},{"$f":"IF(AT415=\"\",\"\",(AT415/#REF!)*$W415)","v":""},{"$f":"IF(AU415=\"\",\"\",(AU415/#REF!)*$W415)","v":""},{"$f":"IF(AV415=\"\",\"\",(AV415/#REF!)*$W415)","v":""},{"$f":"IF(AW415=\"\",\"\",(AW415/#REF!)*$W415)","v":""},{"$f":"IF(AX415=\"\",\"\",(AX415/#REF!)*$W415)","v":""},{"$f":"IF(AY415=\"\",\"\",(AY415/#REF!)*$W415)","v":""},""]
[null,15885,null,null,"Sewer Gravity",null,"SL01/1-1/8 - SL01/1-1/7",null,null,450,null,0,43589.3874,null,1,43589.3874,null,null,{"$f":"IF(Q416=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q416,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q416,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U416,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43589.3874,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD416=\"\",\"\",(AD416/#REF!)*$W416)","v":""},"",43589.3874,"","","",{"$f":"IF(AJ416=\"\",\"\",(AJ416/#REF!)*$W416)","v":""},{"$f":"IF(AK416=\"\",\"\",(AK416/#REF!)*$W416)","v":""},{"$f":"IF(AL416=\"\",\"\",(AL416/#REF!)*$W416)","v":""},{"$f":"IF(AM416=\"\",\"\",(AM416/#REF!)*$W416)","v":""},{"$f":"IF(AN416=\"\",\"\",(AN416/#REF!)*$W416)","v":""},{"$f":"IF(AO416=\"\",\"\",(AO416/#REF!)*$W416)","v":""},{"$f":"IF(AP416=\"\",\"\",(AP416/#REF!)*$W416)","v":""},{"$f":"IF(AQ416=\"\",\"\",(AQ416/#REF!)*$W416)","v":""},{"$f":"IF(AR416=\"\",\"\",(AR416/#REF!)*$W416)","v":""},{"$f":"IF(AS416=\"\",\"\",(AS416/#REF!)*$W416)","v":""},{"$f":"IF(AT416=\"\",\"\",(AT416/#REF!)*$W416)","v":""},{"$f":"IF(AU416=\"\",\"\",(AU416/#REF!)*$W416)","v":""},{"$f":"IF(AV416=\"\",\"\",(AV416/#REF!)*$W416)","v":""},{"$f":"IF(AW416=\"\",\"\",(AW416/#REF!)*$W416)","v":""},{"$f":"IF(AX416=\"\",\"\",(AX416/#REF!)*$W416)","v":""},{"$f":"IF(AY416=\"\",\"\",(AY416/#REF!)*$W416)","v":""},""]
[null,15887,null,null,"Sewer Gravity",null,"SL01/1-1/6 - SL01/1-1/5",null,null,450,null,0,71880.257199999993,null,1,71880.257199999993,null,null,{"$f":"IF(Q417=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q417,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q417,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U417,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},71880.257199999993,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD417=\"\",\"\",(AD417/#REF!)*$W417)","v":""},"",71880.257199999993,"","","",{"$f":"IF(AJ417=\"\",\"\",(AJ417/#REF!)*$W417)","v":""},{"$f":"IF(AK417=\"\",\"\",(AK417/#REF!)*$W417)","v":""},{"$f":"IF(AL417=\"\",\"\",(AL417/#REF!)*$W417)","v":""},{"$f":"IF(AM417=\"\",\"\",(AM417/#REF!)*$W417)","v":""},{"$f":"IF(AN417=\"\",\"\",(AN417/#REF!)*$W417)","v":""},{"$f":"IF(AO417=\"\",\"\",(AO417/#REF!)*$W417)","v":""},{"$f":"IF(AP417=\"\",\"\",(AP417/#REF!)*$W417)","v":""},{"$f":"IF(AQ417=\"\",\"\",(AQ417/#REF!)*$W417)","v":""},{"$f":"IF(AR417=\"\",\"\",(AR417/#REF!)*$W417)","v":""},{"$f":"IF(AS417=\"\",\"\",(AS417/#REF!)*$W417)","v":""},{"$f":"IF(AT417=\"\",\"\",(AT417/#REF!)*$W417)","v":""},{"$f":"IF(AU417=\"\",\"\",(AU417/#REF!)*$W417)","v":""},{"$f":"IF(AV417=\"\",\"\",(AV417/#REF!)*$W417)","v":""},{"$f":"IF(AW417=\"\",\"\",(AW417/#REF!)*$W417)","v":""},{"$f":"IF(AX417=\"\",\"\",(AX417/#REF!)*$W417)","v":""},{"$f":"IF(AY417=\"\",\"\",(AY417/#REF!)*$W417)","v":""},""]
[null,16376,null,null,"Sewer Gravity",null,"SL09/9-1/8 - SL09/9-1/7",null,null,300,null,0,25405.958200000001,null,1,25405.958200000001,null,null,{"$f":"IF(Q418=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q418,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q418,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U418,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25405.958200000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD418=\"\",\"\",(AD418/#REF!)*$W418)","v":""},"",25405.958200000001,"","","",{"$f":"IF(AJ418=\"\",\"\",(AJ418/#REF!)*$W418)","v":""},{"$f":"IF(AK418=\"\",\"\",(AK418/#REF!)*$W418)","v":""},{"$f":"IF(AL418=\"\",\"\",(AL418/#REF!)*$W418)","v":""},{"$f":"IF(AM418=\"\",\"\",(AM418/#REF!)*$W418)","v":""},{"$f":"IF(AN418=\"\",\"\",(AN418/#REF!)*$W418)","v":""},{"$f":"IF(AO418=\"\",\"\",(AO418/#REF!)*$W418)","v":""},{"$f":"IF(AP418=\"\",\"\",(AP418/#REF!)*$W418)","v":""},{"$f":"IF(AQ418=\"\",\"\",(AQ418/#REF!)*$W418)","v":""},{"$f":"IF(AR418=\"\",\"\",(AR418/#REF!)*$W418)","v":""},{"$f":"IF(AS418=\"\",\"\",(AS418/#REF!)*$W418)","v":""},{"$f":"IF(AT418=\"\",\"\",(AT418/#REF!)*$W418)","v":""},{"$f":"IF(AU418=\"\",\"\",(AU418/#REF!)*$W418)","v":""},{"$f":"IF(AV418=\"\",\"\",(AV418/#REF!)*$W418)","v":""},{"$f":"IF(AW418=\"\",\"\",(AW418/#REF!)*$W418)","v":""},{"$f":"IF(AX418=\"\",\"\",(AX418/#REF!)*$W418)","v":""},{"$f":"IF(AY418=\"\",\"\",(AY418/#REF!)*$W418)","v":""},""]
[null,16647,null,null,"Sewer Gravity",null,"SL09/9-24/1 - PSSL09",null,null,300,null,0,12087.7516,null,1,12087.7516,null,null,{"$f":"IF(Q419=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q419,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q419,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U419,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12087.7516,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD419=\"\",\"\",(AD419/#REF!)*$W419)","v":""},"",12087.7516,"","","",{"$f":"IF(AJ419=\"\",\"\",(AJ419/#REF!)*$W419)","v":""},{"$f":"IF(AK419=\"\",\"\",(AK419/#REF!)*$W419)","v":""},{"$f":"IF(AL419=\"\",\"\",(AL419/#REF!)*$W419)","v":""},{"$f":"IF(AM419=\"\",\"\",(AM419/#REF!)*$W419)","v":""},{"$f":"IF(AN419=\"\",\"\",(AN419/#REF!)*$W419)","v":""},{"$f":"IF(AO419=\"\",\"\",(AO419/#REF!)*$W419)","v":""},{"$f":"IF(AP419=\"\",\"\",(AP419/#REF!)*$W419)","v":""},{"$f":"IF(AQ419=\"\",\"\",(AQ419/#REF!)*$W419)","v":""},{"$f":"IF(AR419=\"\",\"\",(AR419/#REF!)*$W419)","v":""},{"$f":"IF(AS419=\"\",\"\",(AS419/#REF!)*$W419)","v":""},{"$f":"IF(AT419=\"\",\"\",(AT419/#REF!)*$W419)","v":""},{"$f":"IF(AU419=\"\",\"\",(AU419/#REF!)*$W419)","v":""},{"$f":"IF(AV419=\"\",\"\",(AV419/#REF!)*$W419)","v":""},{"$f":"IF(AW419=\"\",\"\",(AW419/#REF!)*$W419)","v":""},{"$f":"IF(AX419=\"\",\"\",(AX419/#REF!)*$W419)","v":""},{"$f":"IF(AY419=\"\",\"\",(AY419/#REF!)*$W419)","v":""},""]
[null,16381,null,null,"Sewer Gravity",null,"SL09/9-1/3 - SL09/9-1/2",null,null,300,null,0,22568.499299999999,null,1,22568.499299999999,null,null,{"$f":"IF(Q420=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q420,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q420,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U420,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22568.499299999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD420=\"\",\"\",(AD420/#REF!)*$W420)","v":""},"",22568.499299999999,"","","",{"$f":"IF(AJ420=\"\",\"\",(AJ420/#REF!)*$W420)","v":""},{"$f":"IF(AK420=\"\",\"\",(AK420/#REF!)*$W420)","v":""},{"$f":"IF(AL420=\"\",\"\",(AL420/#REF!)*$W420)","v":""},{"$f":"IF(AM420=\"\",\"\",(AM420/#REF!)*$W420)","v":""},{"$f":"IF(AN420=\"\",\"\",(AN420/#REF!)*$W420)","v":""},{"$f":"IF(AO420=\"\",\"\",(AO420/#REF!)*$W420)","v":""},{"$f":"IF(AP420=\"\",\"\",(AP420/#REF!)*$W420)","v":""},{"$f":"IF(AQ420=\"\",\"\",(AQ420/#REF!)*$W420)","v":""},{"$f":"IF(AR420=\"\",\"\",(AR420/#REF!)*$W420)","v":""},{"$f":"IF(AS420=\"\",\"\",(AS420/#REF!)*$W420)","v":""},{"$f":"IF(AT420=\"\",\"\",(AT420/#REF!)*$W420)","v":""},{"$f":"IF(AU420=\"\",\"\",(AU420/#REF!)*$W420)","v":""},{"$f":"IF(AV420=\"\",\"\",(AV420/#REF!)*$W420)","v":""},{"$f":"IF(AW420=\"\",\"\",(AW420/#REF!)*$W420)","v":""},{"$f":"IF(AX420=\"\",\"\",(AX420/#REF!)*$W420)","v":""},{"$f":"IF(AY420=\"\",\"\",(AY420/#REF!)*$W420)","v":""},""]
[null,16380,null,null,"Sewer Gravity",null,"SL09/9-1/4 - SL09/9-1/3",null,null,300,null,0,49790.155100000004,null,1,49790.155100000004,null,null,{"$f":"IF(Q421=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q421,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q421,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U421,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49790.155100000004,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD421=\"\",\"\",(AD421/#REF!)*$W421)","v":""},"",49790.155100000004,"","","",{"$f":"IF(AJ421=\"\",\"\",(AJ421/#REF!)*$W421)","v":""},{"$f":"IF(AK421=\"\",\"\",(AK421/#REF!)*$W421)","v":""},{"$f":"IF(AL421=\"\",\"\",(AL421/#REF!)*$W421)","v":""},{"$f":"IF(AM421=\"\",\"\",(AM421/#REF!)*$W421)","v":""},{"$f":"IF(AN421=\"\",\"\",(AN421/#REF!)*$W421)","v":""},{"$f":"IF(AO421=\"\",\"\",(AO421/#REF!)*$W421)","v":""},{"$f":"IF(AP421=\"\",\"\",(AP421/#REF!)*$W421)","v":""},{"$f":"IF(AQ421=\"\",\"\",(AQ421/#REF!)*$W421)","v":""},{"$f":"IF(AR421=\"\",\"\",(AR421/#REF!)*$W421)","v":""},{"$f":"IF(AS421=\"\",\"\",(AS421/#REF!)*$W421)","v":""},{"$f":"IF(AT421=\"\",\"\",(AT421/#REF!)*$W421)","v":""},{"$f":"IF(AU421=\"\",\"\",(AU421/#REF!)*$W421)","v":""},{"$f":"IF(AV421=\"\",\"\",(AV421/#REF!)*$W421)","v":""},{"$f":"IF(AW421=\"\",\"\",(AW421/#REF!)*$W421)","v":""},{"$f":"IF(AX421=\"\",\"\",(AX421/#REF!)*$W421)","v":""},{"$f":"IF(AY421=\"\",\"\",(AY421/#REF!)*$W421)","v":""},""]
[null,16379,null,null,"Sewer Gravity",null,"SL09/9-1/5 - SL09/9-1/4",null,null,300,null,0,10374.0975,null,1,10374.0975,null,null,{"$f":"IF(Q422=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q422,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q422,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U422,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10374.0975,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD422=\"\",\"\",(AD422/#REF!)*$W422)","v":""},"",10374.0975,"","","",{"$f":"IF(AJ422=\"\",\"\",(AJ422/#REF!)*$W422)","v":""},{"$f":"IF(AK422=\"\",\"\",(AK422/#REF!)*$W422)","v":""},{"$f":"IF(AL422=\"\",\"\",(AL422/#REF!)*$W422)","v":""},{"$f":"IF(AM422=\"\",\"\",(AM422/#REF!)*$W422)","v":""},{"$f":"IF(AN422=\"\",\"\",(AN422/#REF!)*$W422)","v":""},{"$f":"IF(AO422=\"\",\"\",(AO422/#REF!)*$W422)","v":""},{"$f":"IF(AP422=\"\",\"\",(AP422/#REF!)*$W422)","v":""},{"$f":"IF(AQ422=\"\",\"\",(AQ422/#REF!)*$W422)","v":""},{"$f":"IF(AR422=\"\",\"\",(AR422/#REF!)*$W422)","v":""},{"$f":"IF(AS422=\"\",\"\",(AS422/#REF!)*$W422)","v":""},{"$f":"IF(AT422=\"\",\"\",(AT422/#REF!)*$W422)","v":""},{"$f":"IF(AU422=\"\",\"\",(AU422/#REF!)*$W422)","v":""},{"$f":"IF(AV422=\"\",\"\",(AV422/#REF!)*$W422)","v":""},{"$f":"IF(AW422=\"\",\"\",(AW422/#REF!)*$W422)","v":""},{"$f":"IF(AX422=\"\",\"\",(AX422/#REF!)*$W422)","v":""},{"$f":"IF(AY422=\"\",\"\",(AY422/#REF!)*$W422)","v":""},""]
[null,16378,null,null,"Sewer Gravity",null,"SL09/9-1/6 - SL09/9-1/5",null,null,300,null,0,21301.480200000002,null,1,21301.480200000002,null,null,{"$f":"IF(Q423=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q423,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q423,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U423,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21301.480200000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD423=\"\",\"\",(AD423/#REF!)*$W423)","v":""},"",21301.480200000002,"","","",{"$f":"IF(AJ423=\"\",\"\",(AJ423/#REF!)*$W423)","v":""},{"$f":"IF(AK423=\"\",\"\",(AK423/#REF!)*$W423)","v":""},{"$f":"IF(AL423=\"\",\"\",(AL423/#REF!)*$W423)","v":""},{"$f":"IF(AM423=\"\",\"\",(AM423/#REF!)*$W423)","v":""},{"$f":"IF(AN423=\"\",\"\",(AN423/#REF!)*$W423)","v":""},{"$f":"IF(AO423=\"\",\"\",(AO423/#REF!)*$W423)","v":""},{"$f":"IF(AP423=\"\",\"\",(AP423/#REF!)*$W423)","v":""},{"$f":"IF(AQ423=\"\",\"\",(AQ423/#REF!)*$W423)","v":""},{"$f":"IF(AR423=\"\",\"\",(AR423/#REF!)*$W423)","v":""},{"$f":"IF(AS423=\"\",\"\",(AS423/#REF!)*$W423)","v":""},{"$f":"IF(AT423=\"\",\"\",(AT423/#REF!)*$W423)","v":""},{"$f":"IF(AU423=\"\",\"\",(AU423/#REF!)*$W423)","v":""},{"$f":"IF(AV423=\"\",\"\",(AV423/#REF!)*$W423)","v":""},{"$f":"IF(AW423=\"\",\"\",(AW423/#REF!)*$W423)","v":""},{"$f":"IF(AX423=\"\",\"\",(AX423/#REF!)*$W423)","v":""},{"$f":"IF(AY423=\"\",\"\",(AY423/#REF!)*$W423)","v":""},""]
[null,16377,null,null,"Sewer Gravity",null,"SL09/9-1/7 - SL09/9-1/6",null,null,300,null,0,31791.966799999998,null,1,31791.966799999998,null,null,{"$f":"IF(Q424=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q424,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q424,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U424,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31791.966799999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD424=\"\",\"\",(AD424/#REF!)*$W424)","v":""},"",31791.966799999998,"","","",{"$f":"IF(AJ424=\"\",\"\",(AJ424/#REF!)*$W424)","v":""},{"$f":"IF(AK424=\"\",\"\",(AK424/#REF!)*$W424)","v":""},{"$f":"IF(AL424=\"\",\"\",(AL424/#REF!)*$W424)","v":""},{"$f":"IF(AM424=\"\",\"\",(AM424/#REF!)*$W424)","v":""},{"$f":"IF(AN424=\"\",\"\",(AN424/#REF!)*$W424)","v":""},{"$f":"IF(AO424=\"\",\"\",(AO424/#REF!)*$W424)","v":""},{"$f":"IF(AP424=\"\",\"\",(AP424/#REF!)*$W424)","v":""},{"$f":"IF(AQ424=\"\",\"\",(AQ424/#REF!)*$W424)","v":""},{"$f":"IF(AR424=\"\",\"\",(AR424/#REF!)*$W424)","v":""},{"$f":"IF(AS424=\"\",\"\",(AS424/#REF!)*$W424)","v":""},{"$f":"IF(AT424=\"\",\"\",(AT424/#REF!)*$W424)","v":""},{"$f":"IF(AU424=\"\",\"\",(AU424/#REF!)*$W424)","v":""},{"$f":"IF(AV424=\"\",\"\",(AV424/#REF!)*$W424)","v":""},{"$f":"IF(AW424=\"\",\"\",(AW424/#REF!)*$W424)","v":""},{"$f":"IF(AX424=\"\",\"\",(AX424/#REF!)*$W424)","v":""},{"$f":"IF(AY424=\"\",\"\",(AY424/#REF!)*$W424)","v":""},""]
[null,16375,null,null,"Sewer Gravity",null,"SL09/9-1/9 - SL09/9-1/8",null,null,300,null,0,20849.454900000001,null,1,20849.454900000001,null,null,{"$f":"IF(Q425=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q425,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q425,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U425,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20849.454900000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD425=\"\",\"\",(AD425/#REF!)*$W425)","v":""},"",20849.454900000001,"","","",{"$f":"IF(AJ425=\"\",\"\",(AJ425/#REF!)*$W425)","v":""},{"$f":"IF(AK425=\"\",\"\",(AK425/#REF!)*$W425)","v":""},{"$f":"IF(AL425=\"\",\"\",(AL425/#REF!)*$W425)","v":""},{"$f":"IF(AM425=\"\",\"\",(AM425/#REF!)*$W425)","v":""},{"$f":"IF(AN425=\"\",\"\",(AN425/#REF!)*$W425)","v":""},{"$f":"IF(AO425=\"\",\"\",(AO425/#REF!)*$W425)","v":""},{"$f":"IF(AP425=\"\",\"\",(AP425/#REF!)*$W425)","v":""},{"$f":"IF(AQ425=\"\",\"\",(AQ425/#REF!)*$W425)","v":""},{"$f":"IF(AR425=\"\",\"\",(AR425/#REF!)*$W425)","v":""},{"$f":"IF(AS425=\"\",\"\",(AS425/#REF!)*$W425)","v":""},{"$f":"IF(AT425=\"\",\"\",(AT425/#REF!)*$W425)","v":""},{"$f":"IF(AU425=\"\",\"\",(AU425/#REF!)*$W425)","v":""},{"$f":"IF(AV425=\"\",\"\",(AV425/#REF!)*$W425)","v":""},{"$f":"IF(AW425=\"\",\"\",(AW425/#REF!)*$W425)","v":""},{"$f":"IF(AX425=\"\",\"\",(AX425/#REF!)*$W425)","v":""},{"$f":"IF(AY425=\"\",\"\",(AY425/#REF!)*$W425)","v":""},""]
[null,16383,null,null,"Sewer Gravity",null,"SL09/9-1/1 - SL09/9-24/1",null,null,300,null,0,19358.579600000001,null,1,19358.579600000001,null,null,{"$f":"IF(Q426=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q426,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q426,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U426,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19358.579600000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD426=\"\",\"\",(AD426/#REF!)*$W426)","v":""},"",19358.579600000001,"","","",{"$f":"IF(AJ426=\"\",\"\",(AJ426/#REF!)*$W426)","v":""},{"$f":"IF(AK426=\"\",\"\",(AK426/#REF!)*$W426)","v":""},{"$f":"IF(AL426=\"\",\"\",(AL426/#REF!)*$W426)","v":""},{"$f":"IF(AM426=\"\",\"\",(AM426/#REF!)*$W426)","v":""},{"$f":"IF(AN426=\"\",\"\",(AN426/#REF!)*$W426)","v":""},{"$f":"IF(AO426=\"\",\"\",(AO426/#REF!)*$W426)","v":""},{"$f":"IF(AP426=\"\",\"\",(AP426/#REF!)*$W426)","v":""},{"$f":"IF(AQ426=\"\",\"\",(AQ426/#REF!)*$W426)","v":""},{"$f":"IF(AR426=\"\",\"\",(AR426/#REF!)*$W426)","v":""},{"$f":"IF(AS426=\"\",\"\",(AS426/#REF!)*$W426)","v":""},{"$f":"IF(AT426=\"\",\"\",(AT426/#REF!)*$W426)","v":""},{"$f":"IF(AU426=\"\",\"\",(AU426/#REF!)*$W426)","v":""},{"$f":"IF(AV426=\"\",\"\",(AV426/#REF!)*$W426)","v":""},{"$f":"IF(AW426=\"\",\"\",(AW426/#REF!)*$W426)","v":""},{"$f":"IF(AX426=\"\",\"\",(AX426/#REF!)*$W426)","v":""},{"$f":"IF(AY426=\"\",\"\",(AY426/#REF!)*$W426)","v":""},""]
[null,16382,null,null,"Sewer Gravity",null,"SL09/9-1/2 - SL09/9-1/1",null,null,300,null,0,11826.197399999999,null,1,11826.197399999999,null,null,{"$f":"IF(Q427=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q427,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q427,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U427,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11826.197399999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD427=\"\",\"\",(AD427/#REF!)*$W427)","v":""},"",11826.197399999999,"","","",{"$f":"IF(AJ427=\"\",\"\",(AJ427/#REF!)*$W427)","v":""},{"$f":"IF(AK427=\"\",\"\",(AK427/#REF!)*$W427)","v":""},{"$f":"IF(AL427=\"\",\"\",(AL427/#REF!)*$W427)","v":""},{"$f":"IF(AM427=\"\",\"\",(AM427/#REF!)*$W427)","v":""},{"$f":"IF(AN427=\"\",\"\",(AN427/#REF!)*$W427)","v":""},{"$f":"IF(AO427=\"\",\"\",(AO427/#REF!)*$W427)","v":""},{"$f":"IF(AP427=\"\",\"\",(AP427/#REF!)*$W427)","v":""},{"$f":"IF(AQ427=\"\",\"\",(AQ427/#REF!)*$W427)","v":""},{"$f":"IF(AR427=\"\",\"\",(AR427/#REF!)*$W427)","v":""},{"$f":"IF(AS427=\"\",\"\",(AS427/#REF!)*$W427)","v":""},{"$f":"IF(AT427=\"\",\"\",(AT427/#REF!)*$W427)","v":""},{"$f":"IF(AU427=\"\",\"\",(AU427/#REF!)*$W427)","v":""},{"$f":"IF(AV427=\"\",\"\",(AV427/#REF!)*$W427)","v":""},{"$f":"IF(AW427=\"\",\"\",(AW427/#REF!)*$W427)","v":""},{"$f":"IF(AX427=\"\",\"\",(AX427/#REF!)*$W427)","v":""},{"$f":"IF(AY427=\"\",\"\",(AY427/#REF!)*$W427)","v":""},""]
[null,16250,null,null,"Sewer Gravity",null,"SL07/7-41/9 - SL07/7-41/8",null,null,225,null,0,26453.3135,null,1,26453.3135,null,null,{"$f":"IF(Q428=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q428,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q428,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U428,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26453.3135,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD428=\"\",\"\",(AD428/#REF!)*$W428)","v":""},"",26453.3135,"","","",{"$f":"IF(AJ428=\"\",\"\",(AJ428/#REF!)*$W428)","v":""},{"$f":"IF(AK428=\"\",\"\",(AK428/#REF!)*$W428)","v":""},{"$f":"IF(AL428=\"\",\"\",(AL428/#REF!)*$W428)","v":""},{"$f":"IF(AM428=\"\",\"\",(AM428/#REF!)*$W428)","v":""},{"$f":"IF(AN428=\"\",\"\",(AN428/#REF!)*$W428)","v":""},{"$f":"IF(AO428=\"\",\"\",(AO428/#REF!)*$W428)","v":""},{"$f":"IF(AP428=\"\",\"\",(AP428/#REF!)*$W428)","v":""},{"$f":"IF(AQ428=\"\",\"\",(AQ428/#REF!)*$W428)","v":""},{"$f":"IF(AR428=\"\",\"\",(AR428/#REF!)*$W428)","v":""},{"$f":"IF(AS428=\"\",\"\",(AS428/#REF!)*$W428)","v":""},{"$f":"IF(AT428=\"\",\"\",(AT428/#REF!)*$W428)","v":""},{"$f":"IF(AU428=\"\",\"\",(AU428/#REF!)*$W428)","v":""},{"$f":"IF(AV428=\"\",\"\",(AV428/#REF!)*$W428)","v":""},{"$f":"IF(AW428=\"\",\"\",(AW428/#REF!)*$W428)","v":""},{"$f":"IF(AX428=\"\",\"\",(AX428/#REF!)*$W428)","v":""},{"$f":"IF(AY428=\"\",\"\",(AY428/#REF!)*$W428)","v":""},""]
[null,16251,null,null,"Sewer Gravity",null,"SL07/7-41/8 - SL07/7-41/7",null,null,225,null,0,15906.287399999999,null,1,15906.287399999999,null,null,{"$f":"IF(Q429=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q429,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q429,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U429,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15906.287399999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD429=\"\",\"\",(AD429/#REF!)*$W429)","v":""},"",15906.287399999999,"","","",{"$f":"IF(AJ429=\"\",\"\",(AJ429/#REF!)*$W429)","v":""},{"$f":"IF(AK429=\"\",\"\",(AK429/#REF!)*$W429)","v":""},{"$f":"IF(AL429=\"\",\"\",(AL429/#REF!)*$W429)","v":""},{"$f":"IF(AM429=\"\",\"\",(AM429/#REF!)*$W429)","v":""},{"$f":"IF(AN429=\"\",\"\",(AN429/#REF!)*$W429)","v":""},{"$f":"IF(AO429=\"\",\"\",(AO429/#REF!)*$W429)","v":""},{"$f":"IF(AP429=\"\",\"\",(AP429/#REF!)*$W429)","v":""},{"$f":"IF(AQ429=\"\",\"\",(AQ429/#REF!)*$W429)","v":""},{"$f":"IF(AR429=\"\",\"\",(AR429/#REF!)*$W429)","v":""},{"$f":"IF(AS429=\"\",\"\",(AS429/#REF!)*$W429)","v":""},{"$f":"IF(AT429=\"\",\"\",(AT429/#REF!)*$W429)","v":""},{"$f":"IF(AU429=\"\",\"\",(AU429/#REF!)*$W429)","v":""},{"$f":"IF(AV429=\"\",\"\",(AV429/#REF!)*$W429)","v":""},{"$f":"IF(AW429=\"\",\"\",(AW429/#REF!)*$W429)","v":""},{"$f":"IF(AX429=\"\",\"\",(AX429/#REF!)*$W429)","v":""},{"$f":"IF(AY429=\"\",\"\",(AY429/#REF!)*$W429)","v":""},""]
[null,16252,null,null,"Sewer Gravity",null,"SL07/7-41/7 - SL07/7-41/6",null,null,225,null,0,25552.957600000002,null,1,25552.957600000002,null,null,{"$f":"IF(Q430=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q430,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q430,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U430,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25552.957600000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD430=\"\",\"\",(AD430/#REF!)*$W430)","v":""},"",25552.957600000002,"","","",{"$f":"IF(AJ430=\"\",\"\",(AJ430/#REF!)*$W430)","v":""},{"$f":"IF(AK430=\"\",\"\",(AK430/#REF!)*$W430)","v":""},{"$f":"IF(AL430=\"\",\"\",(AL430/#REF!)*$W430)","v":""},{"$f":"IF(AM430=\"\",\"\",(AM430/#REF!)*$W430)","v":""},{"$f":"IF(AN430=\"\",\"\",(AN430/#REF!)*$W430)","v":""},{"$f":"IF(AO430=\"\",\"\",(AO430/#REF!)*$W430)","v":""},{"$f":"IF(AP430=\"\",\"\",(AP430/#REF!)*$W430)","v":""},{"$f":"IF(AQ430=\"\",\"\",(AQ430/#REF!)*$W430)","v":""},{"$f":"IF(AR430=\"\",\"\",(AR430/#REF!)*$W430)","v":""},{"$f":"IF(AS430=\"\",\"\",(AS430/#REF!)*$W430)","v":""},{"$f":"IF(AT430=\"\",\"\",(AT430/#REF!)*$W430)","v":""},{"$f":"IF(AU430=\"\",\"\",(AU430/#REF!)*$W430)","v":""},{"$f":"IF(AV430=\"\",\"\",(AV430/#REF!)*$W430)","v":""},{"$f":"IF(AW430=\"\",\"\",(AW430/#REF!)*$W430)","v":""},{"$f":"IF(AX430=\"\",\"\",(AX430/#REF!)*$W430)","v":""},{"$f":"IF(AY430=\"\",\"\",(AY430/#REF!)*$W430)","v":""},""]
[null,16253,null,null,"Sewer Gravity",null,"SL07/7-41/6 - SL07/7-41/5A",null,null,225,null,0,8274.6993999999995,null,1,8274.6993999999995,null,null,{"$f":"IF(Q431=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q431,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q431,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U431,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8274.6993999999995,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD431=\"\",\"\",(AD431/#REF!)*$W431)","v":""},"",8274.6993999999995,"","","",{"$f":"IF(AJ431=\"\",\"\",(AJ431/#REF!)*$W431)","v":""},{"$f":"IF(AK431=\"\",\"\",(AK431/#REF!)*$W431)","v":""},{"$f":"IF(AL431=\"\",\"\",(AL431/#REF!)*$W431)","v":""},{"$f":"IF(AM431=\"\",\"\",(AM431/#REF!)*$W431)","v":""},{"$f":"IF(AN431=\"\",\"\",(AN431/#REF!)*$W431)","v":""},{"$f":"IF(AO431=\"\",\"\",(AO431/#REF!)*$W431)","v":""},{"$f":"IF(AP431=\"\",\"\",(AP431/#REF!)*$W431)","v":""},{"$f":"IF(AQ431=\"\",\"\",(AQ431/#REF!)*$W431)","v":""},{"$f":"IF(AR431=\"\",\"\",(AR431/#REF!)*$W431)","v":""},{"$f":"IF(AS431=\"\",\"\",(AS431/#REF!)*$W431)","v":""},{"$f":"IF(AT431=\"\",\"\",(AT431/#REF!)*$W431)","v":""},{"$f":"IF(AU431=\"\",\"\",(AU431/#REF!)*$W431)","v":""},{"$f":"IF(AV431=\"\",\"\",(AV431/#REF!)*$W431)","v":""},{"$f":"IF(AW431=\"\",\"\",(AW431/#REF!)*$W431)","v":""},{"$f":"IF(AX431=\"\",\"\",(AX431/#REF!)*$W431)","v":""},{"$f":"IF(AY431=\"\",\"\",(AY431/#REF!)*$W431)","v":""},""]
[null,16255,null,null,"Sewer Gravity",null,"SL07/7-41/5 - SL07/7-41/4",null,null,225,null,0,17149.635999999999,null,1,17149.635999999999,null,null,{"$f":"IF(Q432=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q432,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q432,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U432,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17149.635999999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD432=\"\",\"\",(AD432/#REF!)*$W432)","v":""},"",17149.635999999999,"","","",{"$f":"IF(AJ432=\"\",\"\",(AJ432/#REF!)*$W432)","v":""},{"$f":"IF(AK432=\"\",\"\",(AK432/#REF!)*$W432)","v":""},{"$f":"IF(AL432=\"\",\"\",(AL432/#REF!)*$W432)","v":""},{"$f":"IF(AM432=\"\",\"\",(AM432/#REF!)*$W432)","v":""},{"$f":"IF(AN432=\"\",\"\",(AN432/#REF!)*$W432)","v":""},{"$f":"IF(AO432=\"\",\"\",(AO432/#REF!)*$W432)","v":""},{"$f":"IF(AP432=\"\",\"\",(AP432/#REF!)*$W432)","v":""},{"$f":"IF(AQ432=\"\",\"\",(AQ432/#REF!)*$W432)","v":""},{"$f":"IF(AR432=\"\",\"\",(AR432/#REF!)*$W432)","v":""},{"$f":"IF(AS432=\"\",\"\",(AS432/#REF!)*$W432)","v":""},{"$f":"IF(AT432=\"\",\"\",(AT432/#REF!)*$W432)","v":""},{"$f":"IF(AU432=\"\",\"\",(AU432/#REF!)*$W432)","v":""},{"$f":"IF(AV432=\"\",\"\",(AV432/#REF!)*$W432)","v":""},{"$f":"IF(AW432=\"\",\"\",(AW432/#REF!)*$W432)","v":""},{"$f":"IF(AX432=\"\",\"\",(AX432/#REF!)*$W432)","v":""},{"$f":"IF(AY432=\"\",\"\",(AY432/#REF!)*$W432)","v":""},""]
[null,16254,null,null,"Sewer Gravity",null,"SL07/7-41/5A - SL07/7-41/5",null,null,225,null,0,32284.1898,null,1,32284.1898,null,null,{"$f":"IF(Q433=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q433,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q433,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U433,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32284.1898,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD433=\"\",\"\",(AD433/#REF!)*$W433)","v":""},"",32284.1898,"","","",{"$f":"IF(AJ433=\"\",\"\",(AJ433/#REF!)*$W433)","v":""},{"$f":"IF(AK433=\"\",\"\",(AK433/#REF!)*$W433)","v":""},{"$f":"IF(AL433=\"\",\"\",(AL433/#REF!)*$W433)","v":""},{"$f":"IF(AM433=\"\",\"\",(AM433/#REF!)*$W433)","v":""},{"$f":"IF(AN433=\"\",\"\",(AN433/#REF!)*$W433)","v":""},{"$f":"IF(AO433=\"\",\"\",(AO433/#REF!)*$W433)","v":""},{"$f":"IF(AP433=\"\",\"\",(AP433/#REF!)*$W433)","v":""},{"$f":"IF(AQ433=\"\",\"\",(AQ433/#REF!)*$W433)","v":""},{"$f":"IF(AR433=\"\",\"\",(AR433/#REF!)*$W433)","v":""},{"$f":"IF(AS433=\"\",\"\",(AS433/#REF!)*$W433)","v":""},{"$f":"IF(AT433=\"\",\"\",(AT433/#REF!)*$W433)","v":""},{"$f":"IF(AU433=\"\",\"\",(AU433/#REF!)*$W433)","v":""},{"$f":"IF(AV433=\"\",\"\",(AV433/#REF!)*$W433)","v":""},{"$f":"IF(AW433=\"\",\"\",(AW433/#REF!)*$W433)","v":""},{"$f":"IF(AX433=\"\",\"\",(AX433/#REF!)*$W433)","v":""},{"$f":"IF(AY433=\"\",\"\",(AY433/#REF!)*$W433)","v":""},""]
[null,16233,null,null,"Sewer Gravity",null,"SL07/7-40/9 - SL07/7-40/8",null,null,375,null,0,67409.334600000002,null,1,67409.334600000002,null,null,{"$f":"IF(Q434=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q434,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q434,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U434,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67409.334600000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD434=\"\",\"\",(AD434/#REF!)*$W434)","v":""},"",67409.334600000002,"","","",{"$f":"IF(AJ434=\"\",\"\",(AJ434/#REF!)*$W434)","v":""},{"$f":"IF(AK434=\"\",\"\",(AK434/#REF!)*$W434)","v":""},{"$f":"IF(AL434=\"\",\"\",(AL434/#REF!)*$W434)","v":""},{"$f":"IF(AM434=\"\",\"\",(AM434/#REF!)*$W434)","v":""},{"$f":"IF(AN434=\"\",\"\",(AN434/#REF!)*$W434)","v":""},{"$f":"IF(AO434=\"\",\"\",(AO434/#REF!)*$W434)","v":""},{"$f":"IF(AP434=\"\",\"\",(AP434/#REF!)*$W434)","v":""},{"$f":"IF(AQ434=\"\",\"\",(AQ434/#REF!)*$W434)","v":""},{"$f":"IF(AR434=\"\",\"\",(AR434/#REF!)*$W434)","v":""},{"$f":"IF(AS434=\"\",\"\",(AS434/#REF!)*$W434)","v":""},{"$f":"IF(AT434=\"\",\"\",(AT434/#REF!)*$W434)","v":""},{"$f":"IF(AU434=\"\",\"\",(AU434/#REF!)*$W434)","v":""},{"$f":"IF(AV434=\"\",\"\",(AV434/#REF!)*$W434)","v":""},{"$f":"IF(AW434=\"\",\"\",(AW434/#REF!)*$W434)","v":""},{"$f":"IF(AX434=\"\",\"\",(AX434/#REF!)*$W434)","v":""},{"$f":"IF(AY434=\"\",\"\",(AY434/#REF!)*$W434)","v":""},""]
[null,16234,null,null,"Sewer Gravity",null,"SL07/7-40/8 - SL07/7-40/7",null,null,375,null,0,67975.038,null,1,67975.038,null,null,{"$f":"IF(Q435=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q435,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q435,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U435,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67975.038,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD435=\"\",\"\",(AD435/#REF!)*$W435)","v":""},"",67975.038,"","","",{"$f":"IF(AJ435=\"\",\"\",(AJ435/#REF!)*$W435)","v":""},{"$f":"IF(AK435=\"\",\"\",(AK435/#REF!)*$W435)","v":""},{"$f":"IF(AL435=\"\",\"\",(AL435/#REF!)*$W435)","v":""},{"$f":"IF(AM435=\"\",\"\",(AM435/#REF!)*$W435)","v":""},{"$f":"IF(AN435=\"\",\"\",(AN435/#REF!)*$W435)","v":""},{"$f":"IF(AO435=\"\",\"\",(AO435/#REF!)*$W435)","v":""},{"$f":"IF(AP435=\"\",\"\",(AP435/#REF!)*$W435)","v":""},{"$f":"IF(AQ435=\"\",\"\",(AQ435/#REF!)*$W435)","v":""},{"$f":"IF(AR435=\"\",\"\",(AR435/#REF!)*$W435)","v":""},{"$f":"IF(AS435=\"\",\"\",(AS435/#REF!)*$W435)","v":""},{"$f":"IF(AT435=\"\",\"\",(AT435/#REF!)*$W435)","v":""},{"$f":"IF(AU435=\"\",\"\",(AU435/#REF!)*$W435)","v":""},{"$f":"IF(AV435=\"\",\"\",(AV435/#REF!)*$W435)","v":""},{"$f":"IF(AW435=\"\",\"\",(AW435/#REF!)*$W435)","v":""},{"$f":"IF(AX435=\"\",\"\",(AX435/#REF!)*$W435)","v":""},{"$f":"IF(AY435=\"\",\"\",(AY435/#REF!)*$W435)","v":""},""]
[null,16235,null,null,"Sewer Gravity",null,"SL07/7-40/7 - SL07/7-40/6",null,null,375,null,0,53247.113100000002,null,1,53247.113100000002,null,null,{"$f":"IF(Q436=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q436,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q436,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U436,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53247.113100000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD436=\"\",\"\",(AD436/#REF!)*$W436)","v":""},"",53247.113100000002,"","","",{"$f":"IF(AJ436=\"\",\"\",(AJ436/#REF!)*$W436)","v":""},{"$f":"IF(AK436=\"\",\"\",(AK436/#REF!)*$W436)","v":""},{"$f":"IF(AL436=\"\",\"\",(AL436/#REF!)*$W436)","v":""},{"$f":"IF(AM436=\"\",\"\",(AM436/#REF!)*$W436)","v":""},{"$f":"IF(AN436=\"\",\"\",(AN436/#REF!)*$W436)","v":""},{"$f":"IF(AO436=\"\",\"\",(AO436/#REF!)*$W436)","v":""},{"$f":"IF(AP436=\"\",\"\",(AP436/#REF!)*$W436)","v":""},{"$f":"IF(AQ436=\"\",\"\",(AQ436/#REF!)*$W436)","v":""},{"$f":"IF(AR436=\"\",\"\",(AR436/#REF!)*$W436)","v":""},{"$f":"IF(AS436=\"\",\"\",(AS436/#REF!)*$W436)","v":""},{"$f":"IF(AT436=\"\",\"\",(AT436/#REF!)*$W436)","v":""},{"$f":"IF(AU436=\"\",\"\",(AU436/#REF!)*$W436)","v":""},{"$f":"IF(AV436=\"\",\"\",(AV436/#REF!)*$W436)","v":""},{"$f":"IF(AW436=\"\",\"\",(AW436/#REF!)*$W436)","v":""},{"$f":"IF(AX436=\"\",\"\",(AX436/#REF!)*$W436)","v":""},{"$f":"IF(AY436=\"\",\"\",(AY436/#REF!)*$W436)","v":""},""]
[null,16249,null,null,"Sewer Gravity",null,"SL07/7-41/10 - SL07/7-41/9",null,null,225,null,0,18607.355100000001,null,1,18607.355100000001,null,null,{"$f":"IF(Q437=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q437,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q437,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U437,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18607.355100000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD437=\"\",\"\",(AD437/#REF!)*$W437)","v":""},"",18607.355100000001,"","","",{"$f":"IF(AJ437=\"\",\"\",(AJ437/#REF!)*$W437)","v":""},{"$f":"IF(AK437=\"\",\"\",(AK437/#REF!)*$W437)","v":""},{"$f":"IF(AL437=\"\",\"\",(AL437/#REF!)*$W437)","v":""},{"$f":"IF(AM437=\"\",\"\",(AM437/#REF!)*$W437)","v":""},{"$f":"IF(AN437=\"\",\"\",(AN437/#REF!)*$W437)","v":""},{"$f":"IF(AO437=\"\",\"\",(AO437/#REF!)*$W437)","v":""},{"$f":"IF(AP437=\"\",\"\",(AP437/#REF!)*$W437)","v":""},{"$f":"IF(AQ437=\"\",\"\",(AQ437/#REF!)*$W437)","v":""},{"$f":"IF(AR437=\"\",\"\",(AR437/#REF!)*$W437)","v":""},{"$f":"IF(AS437=\"\",\"\",(AS437/#REF!)*$W437)","v":""},{"$f":"IF(AT437=\"\",\"\",(AT437/#REF!)*$W437)","v":""},{"$f":"IF(AU437=\"\",\"\",(AU437/#REF!)*$W437)","v":""},{"$f":"IF(AV437=\"\",\"\",(AV437/#REF!)*$W437)","v":""},{"$f":"IF(AW437=\"\",\"\",(AW437/#REF!)*$W437)","v":""},{"$f":"IF(AX437=\"\",\"\",(AX437/#REF!)*$W437)","v":""},{"$f":"IF(AY437=\"\",\"\",(AY437/#REF!)*$W437)","v":""},""]
[null,16256,null,null,"Sewer Gravity",null,"SL07/7-41/4 - SL07/7-41/3",null,null,225,null,0,23409.253100000002,null,1,23409.253100000002,null,null,{"$f":"IF(Q438=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q438,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q438,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U438,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23409.253100000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD438=\"\",\"\",(AD438/#REF!)*$W438)","v":""},"",23409.253100000002,"","","",{"$f":"IF(AJ438=\"\",\"\",(AJ438/#REF!)*$W438)","v":""},{"$f":"IF(AK438=\"\",\"\",(AK438/#REF!)*$W438)","v":""},{"$f":"IF(AL438=\"\",\"\",(AL438/#REF!)*$W438)","v":""},{"$f":"IF(AM438=\"\",\"\",(AM438/#REF!)*$W438)","v":""},{"$f":"IF(AN438=\"\",\"\",(AN438/#REF!)*$W438)","v":""},{"$f":"IF(AO438=\"\",\"\",(AO438/#REF!)*$W438)","v":""},{"$f":"IF(AP438=\"\",\"\",(AP438/#REF!)*$W438)","v":""},{"$f":"IF(AQ438=\"\",\"\",(AQ438/#REF!)*$W438)","v":""},{"$f":"IF(AR438=\"\",\"\",(AR438/#REF!)*$W438)","v":""},{"$f":"IF(AS438=\"\",\"\",(AS438/#REF!)*$W438)","v":""},{"$f":"IF(AT438=\"\",\"\",(AT438/#REF!)*$W438)","v":""},{"$f":"IF(AU438=\"\",\"\",(AU438/#REF!)*$W438)","v":""},{"$f":"IF(AV438=\"\",\"\",(AV438/#REF!)*$W438)","v":""},{"$f":"IF(AW438=\"\",\"\",(AW438/#REF!)*$W438)","v":""},{"$f":"IF(AX438=\"\",\"\",(AX438/#REF!)*$W438)","v":""},{"$f":"IF(AY438=\"\",\"\",(AY438/#REF!)*$W438)","v":""},""]
[null,16232,null,null,"Sewer Gravity",null,"SL07/7-40/10 - SL07/7-40/9",null,null,375,null,0,53834.719499999999,null,1,53834.719499999999,null,null,{"$f":"IF(Q439=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q439,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q439,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U439,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53834.719499999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD439=\"\",\"\",(AD439/#REF!)*$W439)","v":""},"",53834.719499999999,"","","",{"$f":"IF(AJ439=\"\",\"\",(AJ439/#REF!)*$W439)","v":""},{"$f":"IF(AK439=\"\",\"\",(AK439/#REF!)*$W439)","v":""},{"$f":"IF(AL439=\"\",\"\",(AL439/#REF!)*$W439)","v":""},{"$f":"IF(AM439=\"\",\"\",(AM439/#REF!)*$W439)","v":""},{"$f":"IF(AN439=\"\",\"\",(AN439/#REF!)*$W439)","v":""},{"$f":"IF(AO439=\"\",\"\",(AO439/#REF!)*$W439)","v":""},{"$f":"IF(AP439=\"\",\"\",(AP439/#REF!)*$W439)","v":""},{"$f":"IF(AQ439=\"\",\"\",(AQ439/#REF!)*$W439)","v":""},{"$f":"IF(AR439=\"\",\"\",(AR439/#REF!)*$W439)","v":""},{"$f":"IF(AS439=\"\",\"\",(AS439/#REF!)*$W439)","v":""},{"$f":"IF(AT439=\"\",\"\",(AT439/#REF!)*$W439)","v":""},{"$f":"IF(AU439=\"\",\"\",(AU439/#REF!)*$W439)","v":""},{"$f":"IF(AV439=\"\",\"\",(AV439/#REF!)*$W439)","v":""},{"$f":"IF(AW439=\"\",\"\",(AW439/#REF!)*$W439)","v":""},{"$f":"IF(AX439=\"\",\"\",(AX439/#REF!)*$W439)","v":""},{"$f":"IF(AY439=\"\",\"\",(AY439/#REF!)*$W439)","v":""},""]
[null,16231,null,null,"Sewer Gravity",null,"SL07/7-40/11 - SL07/7-40/10",null,null,300,null,0,35594.681199999999,null,1,35594.681199999999,null,null,{"$f":"IF(Q440=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q440,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q440,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U440,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35594.681199999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD440=\"\",\"\",(AD440/#REF!)*$W440)","v":""},"",35594.681199999999,"","","",{"$f":"IF(AJ440=\"\",\"\",(AJ440/#REF!)*$W440)","v":""},{"$f":"IF(AK440=\"\",\"\",(AK440/#REF!)*$W440)","v":""},{"$f":"IF(AL440=\"\",\"\",(AL440/#REF!)*$W440)","v":""},{"$f":"IF(AM440=\"\",\"\",(AM440/#REF!)*$W440)","v":""},{"$f":"IF(AN440=\"\",\"\",(AN440/#REF!)*$W440)","v":""},{"$f":"IF(AO440=\"\",\"\",(AO440/#REF!)*$W440)","v":""},{"$f":"IF(AP440=\"\",\"\",(AP440/#REF!)*$W440)","v":""},{"$f":"IF(AQ440=\"\",\"\",(AQ440/#REF!)*$W440)","v":""},{"$f":"IF(AR440=\"\",\"\",(AR440/#REF!)*$W440)","v":""},{"$f":"IF(AS440=\"\",\"\",(AS440/#REF!)*$W440)","v":""},{"$f":"IF(AT440=\"\",\"\",(AT440/#REF!)*$W440)","v":""},{"$f":"IF(AU440=\"\",\"\",(AU440/#REF!)*$W440)","v":""},{"$f":"IF(AV440=\"\",\"\",(AV440/#REF!)*$W440)","v":""},{"$f":"IF(AW440=\"\",\"\",(AW440/#REF!)*$W440)","v":""},{"$f":"IF(AX440=\"\",\"\",(AX440/#REF!)*$W440)","v":""},{"$f":"IF(AY440=\"\",\"\",(AY440/#REF!)*$W440)","v":""},""]
[null,16259,null,null,"Sewer Gravity",null,"SL07/7-41/1 - SL07/7-40/10",null,null,225,null,0,6431.1135000000004,null,1,6431.1135000000004,null,null,{"$f":"IF(Q441=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q441,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q441,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U441,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6431.1135000000004,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD441=\"\",\"\",(AD441/#REF!)*$W441)","v":""},"",6431.1135000000004,"","","",{"$f":"IF(AJ441=\"\",\"\",(AJ441/#REF!)*$W441)","v":""},{"$f":"IF(AK441=\"\",\"\",(AK441/#REF!)*$W441)","v":""},{"$f":"IF(AL441=\"\",\"\",(AL441/#REF!)*$W441)","v":""},{"$f":"IF(AM441=\"\",\"\",(AM441/#REF!)*$W441)","v":""},{"$f":"IF(AN441=\"\",\"\",(AN441/#REF!)*$W441)","v":""},{"$f":"IF(AO441=\"\",\"\",(AO441/#REF!)*$W441)","v":""},{"$f":"IF(AP441=\"\",\"\",(AP441/#REF!)*$W441)","v":""},{"$f":"IF(AQ441=\"\",\"\",(AQ441/#REF!)*$W441)","v":""},{"$f":"IF(AR441=\"\",\"\",(AR441/#REF!)*$W441)","v":""},{"$f":"IF(AS441=\"\",\"\",(AS441/#REF!)*$W441)","v":""},{"$f":"IF(AT441=\"\",\"\",(AT441/#REF!)*$W441)","v":""},{"$f":"IF(AU441=\"\",\"\",(AU441/#REF!)*$W441)","v":""},{"$f":"IF(AV441=\"\",\"\",(AV441/#REF!)*$W441)","v":""},{"$f":"IF(AW441=\"\",\"\",(AW441/#REF!)*$W441)","v":""},{"$f":"IF(AX441=\"\",\"\",(AX441/#REF!)*$W441)","v":""},{"$f":"IF(AY441=\"\",\"\",(AY441/#REF!)*$W441)","v":""},""]
[null,16257,null,null,"Sewer Gravity",null,"SL07/7-41/3 - SL07/7-41/2",null,null,225,null,0,34427.8943,null,1,34427.8943,null,null,{"$f":"IF(Q442=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q442,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q442,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U442,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34427.8943,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD442=\"\",\"\",(AD442/#REF!)*$W442)","v":""},"",34427.8943,"","","",{"$f":"IF(AJ442=\"\",\"\",(AJ442/#REF!)*$W442)","v":""},{"$f":"IF(AK442=\"\",\"\",(AK442/#REF!)*$W442)","v":""},{"$f":"IF(AL442=\"\",\"\",(AL442/#REF!)*$W442)","v":""},{"$f":"IF(AM442=\"\",\"\",(AM442/#REF!)*$W442)","v":""},{"$f":"IF(AN442=\"\",\"\",(AN442/#REF!)*$W442)","v":""},{"$f":"IF(AO442=\"\",\"\",(AO442/#REF!)*$W442)","v":""},{"$f":"IF(AP442=\"\",\"\",(AP442/#REF!)*$W442)","v":""},{"$f":"IF(AQ442=\"\",\"\",(AQ442/#REF!)*$W442)","v":""},{"$f":"IF(AR442=\"\",\"\",(AR442/#REF!)*$W442)","v":""},{"$f":"IF(AS442=\"\",\"\",(AS442/#REF!)*$W442)","v":""},{"$f":"IF(AT442=\"\",\"\",(AT442/#REF!)*$W442)","v":""},{"$f":"IF(AU442=\"\",\"\",(AU442/#REF!)*$W442)","v":""},{"$f":"IF(AV442=\"\",\"\",(AV442/#REF!)*$W442)","v":""},{"$f":"IF(AW442=\"\",\"\",(AW442/#REF!)*$W442)","v":""},{"$f":"IF(AX442=\"\",\"\",(AX442/#REF!)*$W442)","v":""},{"$f":"IF(AY442=\"\",\"\",(AY442/#REF!)*$W442)","v":""},""]
[null,16247,null,null,"Sewer Gravity",null,"SL07/7-41/12 - SL07/7-41/11",null,null,225,null,0,38886.799599999998,null,1,38886.799599999998,null,null,{"$f":"IF(Q443=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q443,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q443,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U443,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38886.799599999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD443=\"\",\"\",(AD443/#REF!)*$W443)","v":""},"",38886.799599999998,"","","",{"$f":"IF(AJ443=\"\",\"\",(AJ443/#REF!)*$W443)","v":""},{"$f":"IF(AK443=\"\",\"\",(AK443/#REF!)*$W443)","v":""},{"$f":"IF(AL443=\"\",\"\",(AL443/#REF!)*$W443)","v":""},{"$f":"IF(AM443=\"\",\"\",(AM443/#REF!)*$W443)","v":""},{"$f":"IF(AN443=\"\",\"\",(AN443/#REF!)*$W443)","v":""},{"$f":"IF(AO443=\"\",\"\",(AO443/#REF!)*$W443)","v":""},{"$f":"IF(AP443=\"\",\"\",(AP443/#REF!)*$W443)","v":""},{"$f":"IF(AQ443=\"\",\"\",(AQ443/#REF!)*$W443)","v":""},{"$f":"IF(AR443=\"\",\"\",(AR443/#REF!)*$W443)","v":""},{"$f":"IF(AS443=\"\",\"\",(AS443/#REF!)*$W443)","v":""},{"$f":"IF(AT443=\"\",\"\",(AT443/#REF!)*$W443)","v":""},{"$f":"IF(AU443=\"\",\"\",(AU443/#REF!)*$W443)","v":""},{"$f":"IF(AV443=\"\",\"\",(AV443/#REF!)*$W443)","v":""},{"$f":"IF(AW443=\"\",\"\",(AW443/#REF!)*$W443)","v":""},{"$f":"IF(AX443=\"\",\"\",(AX443/#REF!)*$W443)","v":""},{"$f":"IF(AY443=\"\",\"\",(AY443/#REF!)*$W443)","v":""},""]
[null,9573,null,null,"Sewer Gravity",null,"AN01/1-3/3A - AN01/1-3/3",null,null,225,null,0,19717.042000000001,null,1,19717.042000000001,null,null,{"$f":"IF(Q444=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q444,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q444,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U444,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19717.042000000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD444=\"\",\"\",(AD444/#REF!)*$W444)","v":""},"",19717.042000000001,"","","",{"$f":"IF(AJ444=\"\",\"\",(AJ444/#REF!)*$W444)","v":""},{"$f":"IF(AK444=\"\",\"\",(AK444/#REF!)*$W444)","v":""},{"$f":"IF(AL444=\"\",\"\",(AL444/#REF!)*$W444)","v":""},{"$f":"IF(AM444=\"\",\"\",(AM444/#REF!)*$W444)","v":""},{"$f":"IF(AN444=\"\",\"\",(AN444/#REF!)*$W444)","v":""},{"$f":"IF(AO444=\"\",\"\",(AO444/#REF!)*$W444)","v":""},{"$f":"IF(AP444=\"\",\"\",(AP444/#REF!)*$W444)","v":""},{"$f":"IF(AQ444=\"\",\"\",(AQ444/#REF!)*$W444)","v":""},{"$f":"IF(AR444=\"\",\"\",(AR444/#REF!)*$W444)","v":""},{"$f":"IF(AS444=\"\",\"\",(AS444/#REF!)*$W444)","v":""},{"$f":"IF(AT444=\"\",\"\",(AT444/#REF!)*$W444)","v":""},{"$f":"IF(AU444=\"\",\"\",(AU444/#REF!)*$W444)","v":""},{"$f":"IF(AV444=\"\",\"\",(AV444/#REF!)*$W444)","v":""},{"$f":"IF(AW444=\"\",\"\",(AW444/#REF!)*$W444)","v":""},{"$f":"IF(AX444=\"\",\"\",(AX444/#REF!)*$W444)","v":""},{"$f":"IF(AY444=\"\",\"\",(AY444/#REF!)*$W444)","v":""},""]
[null,30548,null,null,"Sewer Gravity",null,"AN05/5-1/6 - AN05/5-1/5",null,null,300,null,0,19085.923500000001,null,1,19085.923500000001,null,null,{"$f":"IF(Q445=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q445,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q445,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U445,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19085.923500000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD445=\"\",\"\",(AD445/#REF!)*$W445)","v":""},"",19085.923500000001,"","","",{"$f":"IF(AJ445=\"\",\"\",(AJ445/#REF!)*$W445)","v":""},{"$f":"IF(AK445=\"\",\"\",(AK445/#REF!)*$W445)","v":""},{"$f":"IF(AL445=\"\",\"\",(AL445/#REF!)*$W445)","v":""},{"$f":"IF(AM445=\"\",\"\",(AM445/#REF!)*$W445)","v":""},{"$f":"IF(AN445=\"\",\"\",(AN445/#REF!)*$W445)","v":""},{"$f":"IF(AO445=\"\",\"\",(AO445/#REF!)*$W445)","v":""},{"$f":"IF(AP445=\"\",\"\",(AP445/#REF!)*$W445)","v":""},{"$f":"IF(AQ445=\"\",\"\",(AQ445/#REF!)*$W445)","v":""},{"$f":"IF(AR445=\"\",\"\",(AR445/#REF!)*$W445)","v":""},{"$f":"IF(AS445=\"\",\"\",(AS445/#REF!)*$W445)","v":""},{"$f":"IF(AT445=\"\",\"\",(AT445/#REF!)*$W445)","v":""},{"$f":"IF(AU445=\"\",\"\",(AU445/#REF!)*$W445)","v":""},{"$f":"IF(AV445=\"\",\"\",(AV445/#REF!)*$W445)","v":""},{"$f":"IF(AW445=\"\",\"\",(AW445/#REF!)*$W445)","v":""},{"$f":"IF(AX445=\"\",\"\",(AX445/#REF!)*$W445)","v":""},{"$f":"IF(AY445=\"\",\"\",(AY445/#REF!)*$W445)","v":""},""]
[null,16540,null,null,"Sewer Gravity",null,"AN01/1-1/2 - PSAN01",null,null,450,null,0,7541.4165000000003,null,1,7541.4165000000003,null,null,{"$f":"IF(Q446=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q446,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q446,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U446,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7541.4165000000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD446=\"\",\"\",(AD446/#REF!)*$W446)","v":""},"",7541.4165000000003,"","","",{"$f":"IF(AJ446=\"\",\"\",(AJ446/#REF!)*$W446)","v":""},{"$f":"IF(AK446=\"\",\"\",(AK446/#REF!)*$W446)","v":""},{"$f":"IF(AL446=\"\",\"\",(AL446/#REF!)*$W446)","v":""},{"$f":"IF(AM446=\"\",\"\",(AM446/#REF!)*$W446)","v":""},{"$f":"IF(AN446=\"\",\"\",(AN446/#REF!)*$W446)","v":""},{"$f":"IF(AO446=\"\",\"\",(AO446/#REF!)*$W446)","v":""},{"$f":"IF(AP446=\"\",\"\",(AP446/#REF!)*$W446)","v":""},{"$f":"IF(AQ446=\"\",\"\",(AQ446/#REF!)*$W446)","v":""},{"$f":"IF(AR446=\"\",\"\",(AR446/#REF!)*$W446)","v":""},{"$f":"IF(AS446=\"\",\"\",(AS446/#REF!)*$W446)","v":""},{"$f":"IF(AT446=\"\",\"\",(AT446/#REF!)*$W446)","v":""},{"$f":"IF(AU446=\"\",\"\",(AU446/#REF!)*$W446)","v":""},{"$f":"IF(AV446=\"\",\"\",(AV446/#REF!)*$W446)","v":""},{"$f":"IF(AW446=\"\",\"\",(AW446/#REF!)*$W446)","v":""},{"$f":"IF(AX446=\"\",\"\",(AX446/#REF!)*$W446)","v":""},{"$f":"IF(AY446=\"\",\"\",(AY446/#REF!)*$W446)","v":""},""]
[null,16662,null,null,"Sewer Rising",null,"PSAN08 - AN01/1-15/14",null,null,200,null,0,203076.44279999999,null,1,203076.44279999999,null,null,{"$f":"IF(Q447=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q447,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q447,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U447,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},203076.44279999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD447=\"\",\"\",(AD447/#REF!)*$W447)","v":""},"",203076.44279999999,"","","",{"$f":"IF(AJ447=\"\",\"\",(AJ447/#REF!)*$W447)","v":""},{"$f":"IF(AK447=\"\",\"\",(AK447/#REF!)*$W447)","v":""},{"$f":"IF(AL447=\"\",\"\",(AL447/#REF!)*$W447)","v":""},{"$f":"IF(AM447=\"\",\"\",(AM447/#REF!)*$W447)","v":""},{"$f":"IF(AN447=\"\",\"\",(AN447/#REF!)*$W447)","v":""},{"$f":"IF(AO447=\"\",\"\",(AO447/#REF!)*$W447)","v":""},{"$f":"IF(AP447=\"\",\"\",(AP447/#REF!)*$W447)","v":""},{"$f":"IF(AQ447=\"\",\"\",(AQ447/#REF!)*$W447)","v":""},{"$f":"IF(AR447=\"\",\"\",(AR447/#REF!)*$W447)","v":""},{"$f":"IF(AS447=\"\",\"\",(AS447/#REF!)*$W447)","v":""},{"$f":"IF(AT447=\"\",\"\",(AT447/#REF!)*$W447)","v":""},{"$f":"IF(AU447=\"\",\"\",(AU447/#REF!)*$W447)","v":""},{"$f":"IF(AV447=\"\",\"\",(AV447/#REF!)*$W447)","v":""},{"$f":"IF(AW447=\"\",\"\",(AW447/#REF!)*$W447)","v":""},{"$f":"IF(AX447=\"\",\"\",(AX447/#REF!)*$W447)","v":""},{"$f":"IF(AY447=\"\",\"\",(AY447/#REF!)*$W447)","v":""},""]
[null,16663,null,null,"Sewer Rising",null,"PSBE05 - BE01/6-1A/1",null,null,150,null,0,159383.11480000001,null,1,159383.11480000001,null,null,{"$f":"IF(Q448=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q448,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q448,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U448,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},159383.11480000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD448=\"\",\"\",(AD448/#REF!)*$W448)","v":""},"",159383.11480000001,"","","",{"$f":"IF(AJ448=\"\",\"\",(AJ448/#REF!)*$W448)","v":""},{"$f":"IF(AK448=\"\",\"\",(AK448/#REF!)*$W448)","v":""},{"$f":"IF(AL448=\"\",\"\",(AL448/#REF!)*$W448)","v":""},{"$f":"IF(AM448=\"\",\"\",(AM448/#REF!)*$W448)","v":""},{"$f":"IF(AN448=\"\",\"\",(AN448/#REF!)*$W448)","v":""},{"$f":"IF(AO448=\"\",\"\",(AO448/#REF!)*$W448)","v":""},{"$f":"IF(AP448=\"\",\"\",(AP448/#REF!)*$W448)","v":""},{"$f":"IF(AQ448=\"\",\"\",(AQ448/#REF!)*$W448)","v":""},{"$f":"IF(AR448=\"\",\"\",(AR448/#REF!)*$W448)","v":""},{"$f":"IF(AS448=\"\",\"\",(AS448/#REF!)*$W448)","v":""},{"$f":"IF(AT448=\"\",\"\",(AT448/#REF!)*$W448)","v":""},{"$f":"IF(AU448=\"\",\"\",(AU448/#REF!)*$W448)","v":""},{"$f":"IF(AV448=\"\",\"\",(AV448/#REF!)*$W448)","v":""},{"$f":"IF(AW448=\"\",\"\",(AW448/#REF!)*$W448)","v":""},{"$f":"IF(AX448=\"\",\"\",(AX448/#REF!)*$W448)","v":""},{"$f":"IF(AY448=\"\",\"\",(AY448/#REF!)*$W448)","v":""},""]
[null,"A9591",null,null,"Sewer Rising",null,"SND-AB01 - PSAN18",null,null,100,null,0,8308.1890000000003,null,1,8308.1890000000003,null,null,{"$f":"IF(Q449=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q449,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q449,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U449,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8308.1890000000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD449=\"\",\"\",(AD449/#REF!)*$W449)","v":""},"",8308.1890000000003,"","","",{"$f":"IF(AJ449=\"\",\"\",(AJ449/#REF!)*$W449)","v":""},{"$f":"IF(AK449=\"\",\"\",(AK449/#REF!)*$W449)","v":""},{"$f":"IF(AL449=\"\",\"\",(AL449/#REF!)*$W449)","v":""},{"$f":"IF(AM449=\"\",\"\",(AM449/#REF!)*$W449)","v":""},{"$f":"IF(AN449=\"\",\"\",(AN449/#REF!)*$W449)","v":""},{"$f":"IF(AO449=\"\",\"\",(AO449/#REF!)*$W449)","v":""},{"$f":"IF(AP449=\"\",\"\",(AP449/#REF!)*$W449)","v":""},{"$f":"IF(AQ449=\"\",\"\",(AQ449/#REF!)*$W449)","v":""},{"$f":"IF(AR449=\"\",\"\",(AR449/#REF!)*$W449)","v":""},{"$f":"IF(AS449=\"\",\"\",(AS449/#REF!)*$W449)","v":""},{"$f":"IF(AT449=\"\",\"\",(AT449/#REF!)*$W449)","v":""},{"$f":"IF(AU449=\"\",\"\",(AU449/#REF!)*$W449)","v":""},{"$f":"IF(AV449=\"\",\"\",(AV449/#REF!)*$W449)","v":""},{"$f":"IF(AW449=\"\",\"\",(AW449/#REF!)*$W449)","v":""},{"$f":"IF(AX449=\"\",\"\",(AX449/#REF!)*$W449)","v":""},{"$f":"IF(AY449=\"\",\"\",(AY449/#REF!)*$W449)","v":""},""]
[null,16668,null,null,"Sewer Rising",null,"PSBE03 - BE01/B1-1/6",null,null,100,null,0,121201.81600000001,null,1,121201.81600000001,null,null,{"$f":"IF(Q450=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q450,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q450,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U450,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},121201.81600000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD450=\"\",\"\",(AD450/#REF!)*$W450)","v":""},"",121201.81600000001,"","","",{"$f":"IF(AJ450=\"\",\"\",(AJ450/#REF!)*$W450)","v":""},{"$f":"IF(AK450=\"\",\"\",(AK450/#REF!)*$W450)","v":""},{"$f":"IF(AL450=\"\",\"\",(AL450/#REF!)*$W450)","v":""},{"$f":"IF(AM450=\"\",\"\",(AM450/#REF!)*$W450)","v":""},{"$f":"IF(AN450=\"\",\"\",(AN450/#REF!)*$W450)","v":""},{"$f":"IF(AO450=\"\",\"\",(AO450/#REF!)*$W450)","v":""},{"$f":"IF(AP450=\"\",\"\",(AP450/#REF!)*$W450)","v":""},{"$f":"IF(AQ450=\"\",\"\",(AQ450/#REF!)*$W450)","v":""},{"$f":"IF(AR450=\"\",\"\",(AR450/#REF!)*$W450)","v":""},{"$f":"IF(AS450=\"\",\"\",(AS450/#REF!)*$W450)","v":""},{"$f":"IF(AT450=\"\",\"\",(AT450/#REF!)*$W450)","v":""},{"$f":"IF(AU450=\"\",\"\",(AU450/#REF!)*$W450)","v":""},{"$f":"IF(AV450=\"\",\"\",(AV450/#REF!)*$W450)","v":""},{"$f":"IF(AW450=\"\",\"\",(AW450/#REF!)*$W450)","v":""},{"$f":"IF(AX450=\"\",\"\",(AX450/#REF!)*$W450)","v":""},{"$f":"IF(AY450=\"\",\"\",(AY450/#REF!)*$W450)","v":""},""]
[null,16189,null,null,"Sewer Gravity",null,"SL07/7-23/2 - SL07/7-1/2",null,null,300,null,0,69527.292799999996,null,1,69527.292799999996,null,null,{"$f":"IF(Q451=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q451,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q451,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U451,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},69527.292799999996,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD451=\"\",\"\",(AD451/#REF!)*$W451)","v":""},"",69527.292799999996,"","","",{"$f":"IF(AJ451=\"\",\"\",(AJ451/#REF!)*$W451)","v":""},{"$f":"IF(AK451=\"\",\"\",(AK451/#REF!)*$W451)","v":""},{"$f":"IF(AL451=\"\",\"\",(AL451/#REF!)*$W451)","v":""},{"$f":"IF(AM451=\"\",\"\",(AM451/#REF!)*$W451)","v":""},{"$f":"IF(AN451=\"\",\"\",(AN451/#REF!)*$W451)","v":""},{"$f":"IF(AO451=\"\",\"\",(AO451/#REF!)*$W451)","v":""},{"$f":"IF(AP451=\"\",\"\",(AP451/#REF!)*$W451)","v":""},{"$f":"IF(AQ451=\"\",\"\",(AQ451/#REF!)*$W451)","v":""},{"$f":"IF(AR451=\"\",\"\",(AR451/#REF!)*$W451)","v":""},{"$f":"IF(AS451=\"\",\"\",(AS451/#REF!)*$W451)","v":""},{"$f":"IF(AT451=\"\",\"\",(AT451/#REF!)*$W451)","v":""},{"$f":"IF(AU451=\"\",\"\",(AU451/#REF!)*$W451)","v":""},{"$f":"IF(AV451=\"\",\"\",(AV451/#REF!)*$W451)","v":""},{"$f":"IF(AW451=\"\",\"\",(AW451/#REF!)*$W451)","v":""},{"$f":"IF(AX451=\"\",\"\",(AX451/#REF!)*$W451)","v":""},{"$f":"IF(AY451=\"\",\"\",(AY451/#REF!)*$W451)","v":""},""]
[null,10764,null,null,"Sewer Gravity",null,"BE01/B1-1/1 - BE01/MP-1/1",null,null,225,null,0,80008.823199999999,null,1,80008.823199999999,null,null,{"$f":"IF(Q452=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q452,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q452,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U452,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80008.823199999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD452=\"\",\"\",(AD452/#REF!)*$W452)","v":""},"",80008.823199999999,"","","",{"$f":"IF(AJ452=\"\",\"\",(AJ452/#REF!)*$W452)","v":""},{"$f":"IF(AK452=\"\",\"\",(AK452/#REF!)*$W452)","v":""},{"$f":"IF(AL452=\"\",\"\",(AL452/#REF!)*$W452)","v":""},{"$f":"IF(AM452=\"\",\"\",(AM452/#REF!)*$W452)","v":""},{"$f":"IF(AN452=\"\",\"\",(AN452/#REF!)*$W452)","v":""},{"$f":"IF(AO452=\"\",\"\",(AO452/#REF!)*$W452)","v":""},{"$f":"IF(AP452=\"\",\"\",(AP452/#REF!)*$W452)","v":""},{"$f":"IF(AQ452=\"\",\"\",(AQ452/#REF!)*$W452)","v":""},{"$f":"IF(AR452=\"\",\"\",(AR452/#REF!)*$W452)","v":""},{"$f":"IF(AS452=\"\",\"\",(AS452/#REF!)*$W452)","v":""},{"$f":"IF(AT452=\"\",\"\",(AT452/#REF!)*$W452)","v":""},{"$f":"IF(AU452=\"\",\"\",(AU452/#REF!)*$W452)","v":""},{"$f":"IF(AV452=\"\",\"\",(AV452/#REF!)*$W452)","v":""},{"$f":"IF(AW452=\"\",\"\",(AW452/#REF!)*$W452)","v":""},{"$f":"IF(AX452=\"\",\"\",(AX452/#REF!)*$W452)","v":""},{"$f":"IF(AY452=\"\",\"\",(AY452/#REF!)*$W452)","v":""},""]
[null,28432,null,null,"Sewer Rising",null,"PSAN13 - AN07/7-1-1/1A",null,null,100,null,0,61578.341999999997,null,1,61578.341999999997,null,null,{"$f":"IF(Q453=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q453,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q453,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U453,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},61578.341999999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD453=\"\",\"\",(AD453/#REF!)*$W453)","v":""},"",61578.341999999997,"","","",{"$f":"IF(AJ453=\"\",\"\",(AJ453/#REF!)*$W453)","v":""},{"$f":"IF(AK453=\"\",\"\",(AK453/#REF!)*$W453)","v":""},{"$f":"IF(AL453=\"\",\"\",(AL453/#REF!)*$W453)","v":""},{"$f":"IF(AM453=\"\",\"\",(AM453/#REF!)*$W453)","v":""},{"$f":"IF(AN453=\"\",\"\",(AN453/#REF!)*$W453)","v":""},{"$f":"IF(AO453=\"\",\"\",(AO453/#REF!)*$W453)","v":""},{"$f":"IF(AP453=\"\",\"\",(AP453/#REF!)*$W453)","v":""},{"$f":"IF(AQ453=\"\",\"\",(AQ453/#REF!)*$W453)","v":""},{"$f":"IF(AR453=\"\",\"\",(AR453/#REF!)*$W453)","v":""},{"$f":"IF(AS453=\"\",\"\",(AS453/#REF!)*$W453)","v":""},{"$f":"IF(AT453=\"\",\"\",(AT453/#REF!)*$W453)","v":""},{"$f":"IF(AU453=\"\",\"\",(AU453/#REF!)*$W453)","v":""},{"$f":"IF(AV453=\"\",\"\",(AV453/#REF!)*$W453)","v":""},{"$f":"IF(AW453=\"\",\"\",(AW453/#REF!)*$W453)","v":""},{"$f":"IF(AX453=\"\",\"\",(AX453/#REF!)*$W453)","v":""},{"$f":"IF(AY453=\"\",\"\",(AY453/#REF!)*$W453)","v":""},""]
[null,120870,null,null,"Sewer Gravity",null,"AN01/1-3/1B - AN01/1-3/1A",null,null,225,null,0,11747.500700000001,null,1,11747.500700000001,null,null,{"$f":"IF(Q454=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q454,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q454,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U454,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11747.500700000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD454=\"\",\"\",(AD454/#REF!)*$W454)","v":""},"",11747.500700000001,"","","",{"$f":"IF(AJ454=\"\",\"\",(AJ454/#REF!)*$W454)","v":""},{"$f":"IF(AK454=\"\",\"\",(AK454/#REF!)*$W454)","v":""},{"$f":"IF(AL454=\"\",\"\",(AL454/#REF!)*$W454)","v":""},{"$f":"IF(AM454=\"\",\"\",(AM454/#REF!)*$W454)","v":""},{"$f":"IF(AN454=\"\",\"\",(AN454/#REF!)*$W454)","v":""},{"$f":"IF(AO454=\"\",\"\",(AO454/#REF!)*$W454)","v":""},{"$f":"IF(AP454=\"\",\"\",(AP454/#REF!)*$W454)","v":""},{"$f":"IF(AQ454=\"\",\"\",(AQ454/#REF!)*$W454)","v":""},{"$f":"IF(AR454=\"\",\"\",(AR454/#REF!)*$W454)","v":""},{"$f":"IF(AS454=\"\",\"\",(AS454/#REF!)*$W454)","v":""},{"$f":"IF(AT454=\"\",\"\",(AT454/#REF!)*$W454)","v":""},{"$f":"IF(AU454=\"\",\"\",(AU454/#REF!)*$W454)","v":""},{"$f":"IF(AV454=\"\",\"\",(AV454/#REF!)*$W454)","v":""},{"$f":"IF(AW454=\"\",\"\",(AW454/#REF!)*$W454)","v":""},{"$f":"IF(AX454=\"\",\"\",(AX454/#REF!)*$W454)","v":""},{"$f":"IF(AY454=\"\",\"\",(AY454/#REF!)*$W454)","v":""},""]
[null,120869,null,null,"Sewer Gravity",null,"AN01/1-3/1 - AN01/1-3/1B",null,null,225,null,0,14920.183300000001,null,1,14920.183300000001,null,null,{"$f":"IF(Q455=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q455,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q455,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U455,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14920.183300000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD455=\"\",\"\",(AD455/#REF!)*$W455)","v":""},"",14920.183300000001,"","","",{"$f":"IF(AJ455=\"\",\"\",(AJ455/#REF!)*$W455)","v":""},{"$f":"IF(AK455=\"\",\"\",(AK455/#REF!)*$W455)","v":""},{"$f":"IF(AL455=\"\",\"\",(AL455/#REF!)*$W455)","v":""},{"$f":"IF(AM455=\"\",\"\",(AM455/#REF!)*$W455)","v":""},{"$f":"IF(AN455=\"\",\"\",(AN455/#REF!)*$W455)","v":""},{"$f":"IF(AO455=\"\",\"\",(AO455/#REF!)*$W455)","v":""},{"$f":"IF(AP455=\"\",\"\",(AP455/#REF!)*$W455)","v":""},{"$f":"IF(AQ455=\"\",\"\",(AQ455/#REF!)*$W455)","v":""},{"$f":"IF(AR455=\"\",\"\",(AR455/#REF!)*$W455)","v":""},{"$f":"IF(AS455=\"\",\"\",(AS455/#REF!)*$W455)","v":""},{"$f":"IF(AT455=\"\",\"\",(AT455/#REF!)*$W455)","v":""},{"$f":"IF(AU455=\"\",\"\",(AU455/#REF!)*$W455)","v":""},{"$f":"IF(AV455=\"\",\"\",(AV455/#REF!)*$W455)","v":""},{"$f":"IF(AW455=\"\",\"\",(AW455/#REF!)*$W455)","v":""},{"$f":"IF(AX455=\"\",\"\",(AX455/#REF!)*$W455)","v":""},{"$f":"IF(AY455=\"\",\"\",(AY455/#REF!)*$W455)","v":""},""]
[null,120914,null,null,"Sewer Gravity",null,"AN01/1-1-3-2/2 - AN01/1-1-3-2/1",null,null,300,null,0,8299.2780000000002,null,1,8299.2780000000002,null,null,{"$f":"IF(Q456=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q456,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q456,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U456,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8299.2780000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD456=\"\",\"\",(AD456/#REF!)*$W456)","v":""},"",8299.2780000000002,"","","",{"$f":"IF(AJ456=\"\",\"\",(AJ456/#REF!)*$W456)","v":""},{"$f":"IF(AK456=\"\",\"\",(AK456/#REF!)*$W456)","v":""},{"$f":"IF(AL456=\"\",\"\",(AL456/#REF!)*$W456)","v":""},{"$f":"IF(AM456=\"\",\"\",(AM456/#REF!)*$W456)","v":""},{"$f":"IF(AN456=\"\",\"\",(AN456/#REF!)*$W456)","v":""},{"$f":"IF(AO456=\"\",\"\",(AO456/#REF!)*$W456)","v":""},{"$f":"IF(AP456=\"\",\"\",(AP456/#REF!)*$W456)","v":""},{"$f":"IF(AQ456=\"\",\"\",(AQ456/#REF!)*$W456)","v":""},{"$f":"IF(AR456=\"\",\"\",(AR456/#REF!)*$W456)","v":""},{"$f":"IF(AS456=\"\",\"\",(AS456/#REF!)*$W456)","v":""},{"$f":"IF(AT456=\"\",\"\",(AT456/#REF!)*$W456)","v":""},{"$f":"IF(AU456=\"\",\"\",(AU456/#REF!)*$W456)","v":""},{"$f":"IF(AV456=\"\",\"\",(AV456/#REF!)*$W456)","v":""},{"$f":"IF(AW456=\"\",\"\",(AW456/#REF!)*$W456)","v":""},{"$f":"IF(AX456=\"\",\"\",(AX456/#REF!)*$W456)","v":""},{"$f":"IF(AY456=\"\",\"\",(AY456/#REF!)*$W456)","v":""},""]
[null,120919,null,null,"Sewer Rising",null,"PSAN01A - AN01/1-1-3-2/2",null,null,100,null,0,48871.7,null,1,48871.7,null,null,{"$f":"IF(Q457=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q457,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q457,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U457,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48871.7,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD457=\"\",\"\",(AD457/#REF!)*$W457)","v":""},"",48871.7,"","","",{"$f":"IF(AJ457=\"\",\"\",(AJ457/#REF!)*$W457)","v":""},{"$f":"IF(AK457=\"\",\"\",(AK457/#REF!)*$W457)","v":""},{"$f":"IF(AL457=\"\",\"\",(AL457/#REF!)*$W457)","v":""},{"$f":"IF(AM457=\"\",\"\",(AM457/#REF!)*$W457)","v":""},{"$f":"IF(AN457=\"\",\"\",(AN457/#REF!)*$W457)","v":""},{"$f":"IF(AO457=\"\",\"\",(AO457/#REF!)*$W457)","v":""},{"$f":"IF(AP457=\"\",\"\",(AP457/#REF!)*$W457)","v":""},{"$f":"IF(AQ457=\"\",\"\",(AQ457/#REF!)*$W457)","v":""},{"$f":"IF(AR457=\"\",\"\",(AR457/#REF!)*$W457)","v":""},{"$f":"IF(AS457=\"\",\"\",(AS457/#REF!)*$W457)","v":""},{"$f":"IF(AT457=\"\",\"\",(AT457/#REF!)*$W457)","v":""},{"$f":"IF(AU457=\"\",\"\",(AU457/#REF!)*$W457)","v":""},{"$f":"IF(AV457=\"\",\"\",(AV457/#REF!)*$W457)","v":""},{"$f":"IF(AW457=\"\",\"\",(AW457/#REF!)*$W457)","v":""},{"$f":"IF(AX457=\"\",\"\",(AX457/#REF!)*$W457)","v":""},{"$f":"IF(AY457=\"\",\"\",(AY457/#REF!)*$W457)","v":""},""]
[null,12816,null,null,"Sewer Gravity",null,"BE01/G6-1/11 - BE01/G6-1/10",null,null,225,null,0,67999.352100000004,null,1,67999.352100000004,null,null,{"$f":"IF(Q458=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q458,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q458,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U458,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67999.352100000004,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD458=\"\",\"\",(AD458/#REF!)*$W458)","v":""},"",67999.352100000004,"","","",{"$f":"IF(AJ458=\"\",\"\",(AJ458/#REF!)*$W458)","v":""},{"$f":"IF(AK458=\"\",\"\",(AK458/#REF!)*$W458)","v":""},{"$f":"IF(AL458=\"\",\"\",(AL458/#REF!)*$W458)","v":""},{"$f":"IF(AM458=\"\",\"\",(AM458/#REF!)*$W458)","v":""},{"$f":"IF(AN458=\"\",\"\",(AN458/#REF!)*$W458)","v":""},{"$f":"IF(AO458=\"\",\"\",(AO458/#REF!)*$W458)","v":""},{"$f":"IF(AP458=\"\",\"\",(AP458/#REF!)*$W458)","v":""},{"$f":"IF(AQ458=\"\",\"\",(AQ458/#REF!)*$W458)","v":""},{"$f":"IF(AR458=\"\",\"\",(AR458/#REF!)*$W458)","v":""},{"$f":"IF(AS458=\"\",\"\",(AS458/#REF!)*$W458)","v":""},{"$f":"IF(AT458=\"\",\"\",(AT458/#REF!)*$W458)","v":""},{"$f":"IF(AU458=\"\",\"\",(AU458/#REF!)*$W458)","v":""},{"$f":"IF(AV458=\"\",\"\",(AV458/#REF!)*$W458)","v":""},{"$f":"IF(AW458=\"\",\"\",(AW458/#REF!)*$W458)","v":""},{"$f":"IF(AX458=\"\",\"\",(AX458/#REF!)*$W458)","v":""},{"$f":"IF(AY458=\"\",\"\",(AY458/#REF!)*$W458)","v":""},""]
[null,81295,null,null,"Sewer Gravity",null,"BE01/G6-1/11A - BE01/G6-1/11",null,null,225,null,0,15378.936100000001,null,1,15378.936100000001,null,null,{"$f":"IF(Q459=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q459,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q459,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U459,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15378.936100000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD459=\"\",\"\",(AD459/#REF!)*$W459)","v":""},"",15378.936100000001,"","","",{"$f":"IF(AJ459=\"\",\"\",(AJ459/#REF!)*$W459)","v":""},{"$f":"IF(AK459=\"\",\"\",(AK459/#REF!)*$W459)","v":""},{"$f":"IF(AL459=\"\",\"\",(AL459/#REF!)*$W459)","v":""},{"$f":"IF(AM459=\"\",\"\",(AM459/#REF!)*$W459)","v":""},{"$f":"IF(AN459=\"\",\"\",(AN459/#REF!)*$W459)","v":""},{"$f":"IF(AO459=\"\",\"\",(AO459/#REF!)*$W459)","v":""},{"$f":"IF(AP459=\"\",\"\",(AP459/#REF!)*$W459)","v":""},{"$f":"IF(AQ459=\"\",\"\",(AQ459/#REF!)*$W459)","v":""},{"$f":"IF(AR459=\"\",\"\",(AR459/#REF!)*$W459)","v":""},{"$f":"IF(AS459=\"\",\"\",(AS459/#REF!)*$W459)","v":""},{"$f":"IF(AT459=\"\",\"\",(AT459/#REF!)*$W459)","v":""},{"$f":"IF(AU459=\"\",\"\",(AU459/#REF!)*$W459)","v":""},{"$f":"IF(AV459=\"\",\"\",(AV459/#REF!)*$W459)","v":""},{"$f":"IF(AW459=\"\",\"\",(AW459/#REF!)*$W459)","v":""},{"$f":"IF(AX459=\"\",\"\",(AX459/#REF!)*$W459)","v":""},{"$f":"IF(AY459=\"\",\"\",(AY459/#REF!)*$W459)","v":""},""]
[null,12833,null,null,"Sewer Gravity",null,"BE01/G6-3/2 - BE01/G6-3/1",null,null,225,null,0,43121.540699999998,null,1,43121.540699999998,null,null,{"$f":"IF(Q460=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q460,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q460,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U460,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43121.540699999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD460=\"\",\"\",(AD460/#REF!)*$W460)","v":""},"",43121.540699999998,"","","",{"$f":"IF(AJ460=\"\",\"\",(AJ460/#REF!)*$W460)","v":""},{"$f":"IF(AK460=\"\",\"\",(AK460/#REF!)*$W460)","v":""},{"$f":"IF(AL460=\"\",\"\",(AL460/#REF!)*$W460)","v":""},{"$f":"IF(AM460=\"\",\"\",(AM460/#REF!)*$W460)","v":""},{"$f":"IF(AN460=\"\",\"\",(AN460/#REF!)*$W460)","v":""},{"$f":"IF(AO460=\"\",\"\",(AO460/#REF!)*$W460)","v":""},{"$f":"IF(AP460=\"\",\"\",(AP460/#REF!)*$W460)","v":""},{"$f":"IF(AQ460=\"\",\"\",(AQ460/#REF!)*$W460)","v":""},{"$f":"IF(AR460=\"\",\"\",(AR460/#REF!)*$W460)","v":""},{"$f":"IF(AS460=\"\",\"\",(AS460/#REF!)*$W460)","v":""},{"$f":"IF(AT460=\"\",\"\",(AT460/#REF!)*$W460)","v":""},{"$f":"IF(AU460=\"\",\"\",(AU460/#REF!)*$W460)","v":""},{"$f":"IF(AV460=\"\",\"\",(AV460/#REF!)*$W460)","v":""},{"$f":"IF(AW460=\"\",\"\",(AW460/#REF!)*$W460)","v":""},{"$f":"IF(AX460=\"\",\"\",(AX460/#REF!)*$W460)","v":""},{"$f":"IF(AY460=\"\",\"\",(AY460/#REF!)*$W460)","v":""},""]
[null,37189,null,null,"Sewer Gravity",null,"BE01/G6-3/1 - BE01/GWS/1",null,null,225,null,0,6453.2821000000004,null,1,6453.2821000000004,null,null,{"$f":"IF(Q461=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q461,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q461,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U461,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6453.2821000000004,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD461=\"\",\"\",(AD461/#REF!)*$W461)","v":""},"",6453.2821000000004,"","","",{"$f":"IF(AJ461=\"\",\"\",(AJ461/#REF!)*$W461)","v":""},{"$f":"IF(AK461=\"\",\"\",(AK461/#REF!)*$W461)","v":""},{"$f":"IF(AL461=\"\",\"\",(AL461/#REF!)*$W461)","v":""},{"$f":"IF(AM461=\"\",\"\",(AM461/#REF!)*$W461)","v":""},{"$f":"IF(AN461=\"\",\"\",(AN461/#REF!)*$W461)","v":""},{"$f":"IF(AO461=\"\",\"\",(AO461/#REF!)*$W461)","v":""},{"$f":"IF(AP461=\"\",\"\",(AP461/#REF!)*$W461)","v":""},{"$f":"IF(AQ461=\"\",\"\",(AQ461/#REF!)*$W461)","v":""},{"$f":"IF(AR461=\"\",\"\",(AR461/#REF!)*$W461)","v":""},{"$f":"IF(AS461=\"\",\"\",(AS461/#REF!)*$W461)","v":""},{"$f":"IF(AT461=\"\",\"\",(AT461/#REF!)*$W461)","v":""},{"$f":"IF(AU461=\"\",\"\",(AU461/#REF!)*$W461)","v":""},{"$f":"IF(AV461=\"\",\"\",(AV461/#REF!)*$W461)","v":""},{"$f":"IF(AW461=\"\",\"\",(AW461/#REF!)*$W461)","v":""},{"$f":"IF(AX461=\"\",\"\",(AX461/#REF!)*$W461)","v":""},{"$f":"IF(AY461=\"\",\"\",(AY461/#REF!)*$W461)","v":""},""]
[null,37190,null,null,"Sewer Gravity",null,"BE01/GWS/1 - BE01/G6-1/8",null,null,225,null,{"$f":"IF(H462=SewerTYPE1,VLOOKUP(J462,SewerUnitrates1,2,FALSE),IF(H462=SEWERTYPE2,VLOOKUP((J462&\"_\"&K462),Sewerrates2,2,FALSE),0))","v":0},11609.7858,null,{"$f":"IF(N462=\"\",1,VLOOKUP(N462,Sewersitecond,2,FALSE))","v":1},11609.7858,null,null,{"$f":"IF(Q462=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q462,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q462,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S462=\"\",0,S462*10000*R462)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U462,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P462+T462)*V462,0)","v":11609.7858},null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD462=\"\",\"\",(AD462/#REF!)*$W462)","v":""},"",11609.7858,"","","",{"$f":"IF(AJ462=\"\",\"\",(AJ462/#REF!)*$W462)","v":""},{"$f":"IF(AK462=\"\",\"\",(AK462/#REF!)*$W462)","v":""},{"$f":"IF(AL462=\"\",\"\",(AL462/#REF!)*$W462)","v":""},{"$f":"IF(AM462=\"\",\"\",(AM462/#REF!)*$W462)","v":""},{"$f":"IF(AN462=\"\",\"\",(AN462/#REF!)*$W462)","v":""},{"$f":"IF(AO462=\"\",\"\",(AO462/#REF!)*$W462)","v":""},{"$f":"IF(AP462=\"\",\"\",(AP462/#REF!)*$W462)","v":""},{"$f":"IF(AQ462=\"\",\"\",(AQ462/#REF!)*$W462)","v":""},{"$f":"IF(AR462=\"\",\"\",(AR462/#REF!)*$W462)","v":""},{"$f":"IF(AS462=\"\",\"\",(AS462/#REF!)*$W462)","v":""},{"$f":"IF(AT462=\"\",\"\",(AT462/#REF!)*$W462)","v":""},{"$f":"IF(AU462=\"\",\"\",(AU462/#REF!)*$W462)","v":""},{"$f":"IF(AV462=\"\",\"\",(AV462/#REF!)*$W462)","v":""},{"$f":"IF(AW462=\"\",\"\",(AW462/#REF!)*$W462)","v":""},{"$f":"IF(AX462=\"\",\"\",(AX462/#REF!)*$W462)","v":""},{"$f":"IF(AY462=\"\",\"\",(AY462/#REF!)*$W462)","v":""},""]
[null,12832,null,null,"Sewer Gravity",null,"BE01/G6-3/3 - BE01/G6-3/2",null,null,225,null,0,38715.471100000002,null,1,{"$f":"IF(M463=\"\",\"\",M463*O463)","v":38715.471100000002},null,null,{"$f":"IF(Q463=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q463,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q463,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U463,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38715.471100000002,null,"y",null,null,null,null,null,{"$f":"IF(X463=\"y\",AE$14,IF(AND(X463>0,X463<=1),X463*AE$14,\"\"))","v":""},{"$f":"IF(Y463=\"y\",AF$14,IF(AND(Y463>0,Y463<=1),Y463*AF$14,\"\"))","v":52373},{"$f":"IF(Z463=\"y\",AG$14,IF(AND(Z463>0,Z463<=1),Z463*AG$14,\"\"))","v":""},{"$f":"IF(AA463=\"y\",AH$14,IF(AND(AA463>0,AA463<=1),AA463*AH$14,\"\"))","v":""},{"$f":"IF(AB463=\"y\",AI$14,IF(AND(AB463>0,AB463<=1),AB463*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD463=\"\",\"\",(AD463/#REF!)*$W463)","v":""},"",38715.471100000002,"","","",{"$f":"IF(AJ463=\"\",\"\",(AJ463/#REF!)*$W463)","v":""},{"$f":"IF(AK463=\"\",\"\",(AK463/#REF!)*$W463)","v":""},{"$f":"IF(AL463=\"\",\"\",(AL463/#REF!)*$W463)","v":""},{"$f":"IF(AM463=\"\",\"\",(AM463/#REF!)*$W463)","v":""},{"$f":"IF(AN463=\"\",\"\",(AN463/#REF!)*$W463)","v":""},{"$f":"IF(AO463=\"\",\"\",(AO463/#REF!)*$W463)","v":""},{"$f":"IF(AP463=\"\",\"\",(AP463/#REF!)*$W463)","v":""},{"$f":"IF(AQ463=\"\",\"\",(AQ463/#REF!)*$W463)","v":""},{"$f":"IF(AR463=\"\",\"\",(AR463/#REF!)*$W463)","v":""},{"$f":"IF(AS463=\"\",\"\",(AS463/#REF!)*$W463)","v":""},{"$f":"IF(AT463=\"\",\"\",(AT463/#REF!)*$W463)","v":""},{"$f":"IF(AU463=\"\",\"\",(AU463/#REF!)*$W463)","v":""},{"$f":"IF(AV463=\"\",\"\",(AV463/#REF!)*$W463)","v":""},{"$f":"IF(AW463=\"\",\"\",(AW463/#REF!)*$W463)","v":""},{"$f":"IF(AX463=\"\",\"\",(AX463/#REF!)*$W463)","v":""},{"$f":"IF(AY463=\"\",\"\",(AY463/#REF!)*$W463)","v":""},{"$f":"IF(SUM(BB463:BV463)=W463,\"\",\"ERROR\")","v":""}]
[null,12817,null,null,"Sewer Gravity",null,"BE01/G6-1/10 - BE01/G6-1/9",null,null,225,null,0,70150.302200000006,null,1,70150.302200000006,null,null,{"$f":"IF(Q464=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q464,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q464,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U464,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70150.302200000006,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD464=\"\",\"\",(AD464/#REF!)*$W464)","v":""},"",70150.302200000006,"","","",{"$f":"IF(AJ464=\"\",\"\",(AJ464/#REF!)*$W464)","v":""},{"$f":"IF(AK464=\"\",\"\",(AK464/#REF!)*$W464)","v":""},{"$f":"IF(AL464=\"\",\"\",(AL464/#REF!)*$W464)","v":""},{"$f":"IF(AM464=\"\",\"\",(AM464/#REF!)*$W464)","v":""},{"$f":"IF(AN464=\"\",\"\",(AN464/#REF!)*$W464)","v":""},{"$f":"IF(AO464=\"\",\"\",(AO464/#REF!)*$W464)","v":""},{"$f":"IF(AP464=\"\",\"\",(AP464/#REF!)*$W464)","v":""},{"$f":"IF(AQ464=\"\",\"\",(AQ464/#REF!)*$W464)","v":""},{"$f":"IF(AR464=\"\",\"\",(AR464/#REF!)*$W464)","v":""},{"$f":"IF(AS464=\"\",\"\",(AS464/#REF!)*$W464)","v":""},{"$f":"IF(AT464=\"\",\"\",(AT464/#REF!)*$W464)","v":""},{"$f":"IF(AU464=\"\",\"\",(AU464/#REF!)*$W464)","v":""},{"$f":"IF(AV464=\"\",\"\",(AV464/#REF!)*$W464)","v":""},{"$f":"IF(AW464=\"\",\"\",(AW464/#REF!)*$W464)","v":""},{"$f":"IF(AX464=\"\",\"\",(AX464/#REF!)*$W464)","v":""},{"$f":"IF(AY464=\"\",\"\",(AY464/#REF!)*$W464)","v":""},""]
[null,12818,null,null,"Sewer Gravity",null,"BE01/G6-1/9 - BE01/G6-1/8",null,null,225,null,0,71258.367299999998,null,1,71258.367299999998,null,null,{"$f":"IF(Q465=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q465,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q465,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U465,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},71258.367299999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE465:AY465)","v":52373},{"$f":"IF(AD465=\"\",\"\",(AD465/#REF!)*$W465)","v":""},{"$f":"IF(AE465=\"\",\"\",(AE465/$AZ465)*$W465)","v":""},{"$f":"IF(AF465=\"\",\"\",(AF465/$AZ465)*$W465)","v":71258.367299999998},{"$f":"IF(AG465=\"\",\"\",(AG465/$AZ465)*$W465)","v":""},{"$f":"IF(AH465=\"\",\"\",(AH465/$AZ465)*$W465)","v":""},{"$f":"IF(AI465=\"\",\"\",(AI465/$AZ465)*$W465)","v":""},{"$f":"IF(AJ465=\"\",\"\",(AJ465/#REF!)*$W465)","v":""},{"$f":"IF(AK465=\"\",\"\",(AK465/#REF!)*$W465)","v":""},{"$f":"IF(AL465=\"\",\"\",(AL465/#REF!)*$W465)","v":""},{"$f":"IF(AM465=\"\",\"\",(AM465/#REF!)*$W465)","v":""},{"$f":"IF(AN465=\"\",\"\",(AN465/#REF!)*$W465)","v":""},{"$f":"IF(AO465=\"\",\"\",(AO465/#REF!)*$W465)","v":""},{"$f":"IF(AP465=\"\",\"\",(AP465/#REF!)*$W465)","v":""},{"$f":"IF(AQ465=\"\",\"\",(AQ465/#REF!)*$W465)","v":""},{"$f":"IF(AR465=\"\",\"\",(AR465/#REF!)*$W465)","v":""},{"$f":"IF(AS465=\"\",\"\",(AS465/#REF!)*$W465)","v":""},{"$f":"IF(AT465=\"\",\"\",(AT465/#REF!)*$W465)","v":""},{"$f":"IF(AU465=\"\",\"\",(AU465/#REF!)*$W465)","v":""},{"$f":"IF(AV465=\"\",\"\",(AV465/#REF!)*$W465)","v":""},{"$f":"IF(AW465=\"\",\"\",(AW465/#REF!)*$W465)","v":""},{"$f":"IF(AX465=\"\",\"\",(AX465/#REF!)*$W465)","v":""},{"$f":"IF(AY465=\"\",\"\",(AY465/#REF!)*$W465)","v":""},""]
[null,82065,null,null,"Sewer Gravity",null,"GL06/19/01 - GL06/18/05",null,null,150,null,0,21535.331300000002,null,1,21535.331300000002,null,null,{"$f":"IF(Q466=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q466,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q466,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U466,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21535.331300000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD466=\"\",\"\",(AD466/#REF!)*$W466)","v":""},"",21535.331300000002,"","","",{"$f":"IF(AJ466=\"\",\"\",(AJ466/#REF!)*$W466)","v":""},{"$f":"IF(AK466=\"\",\"\",(AK466/#REF!)*$W466)","v":""},{"$f":"IF(AL466=\"\",\"\",(AL466/#REF!)*$W466)","v":""},{"$f":"IF(AM466=\"\",\"\",(AM466/#REF!)*$W466)","v":""},{"$f":"IF(AN466=\"\",\"\",(AN466/#REF!)*$W466)","v":""},{"$f":"IF(AO466=\"\",\"\",(AO466/#REF!)*$W466)","v":""},{"$f":"IF(AP466=\"\",\"\",(AP466/#REF!)*$W466)","v":""},{"$f":"IF(AQ466=\"\",\"\",(AQ466/#REF!)*$W466)","v":""},{"$f":"IF(AR466=\"\",\"\",(AR466/#REF!)*$W466)","v":""},{"$f":"IF(AS466=\"\",\"\",(AS466/#REF!)*$W466)","v":""},{"$f":"IF(AT466=\"\",\"\",(AT466/#REF!)*$W466)","v":""},{"$f":"IF(AU466=\"\",\"\",(AU466/#REF!)*$W466)","v":""},{"$f":"IF(AV466=\"\",\"\",(AV466/#REF!)*$W466)","v":""},{"$f":"IF(AW466=\"\",\"\",(AW466/#REF!)*$W466)","v":""},{"$f":"IF(AX466=\"\",\"\",(AX466/#REF!)*$W466)","v":""},{"$f":"IF(AY466=\"\",\"\",(AY466/#REF!)*$W466)","v":""},""]
[null,82051,null,null,"Sewer Gravity",null,"GL06/18/02 - GL06/06/08",null,null,225,null,0,47466.0461,null,1,47466.0461,null,null,{"$f":"IF(Q467=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q467,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q467,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U467,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47466.0461,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD467=\"\",\"\",(AD467/#REF!)*$W467)","v":""},"",47466.0461,"","","",{"$f":"IF(AJ467=\"\",\"\",(AJ467/#REF!)*$W467)","v":""},{"$f":"IF(AK467=\"\",\"\",(AK467/#REF!)*$W467)","v":""},{"$f":"IF(AL467=\"\",\"\",(AL467/#REF!)*$W467)","v":""},{"$f":"IF(AM467=\"\",\"\",(AM467/#REF!)*$W467)","v":""},{"$f":"IF(AN467=\"\",\"\",(AN467/#REF!)*$W467)","v":""},{"$f":"IF(AO467=\"\",\"\",(AO467/#REF!)*$W467)","v":""},{"$f":"IF(AP467=\"\",\"\",(AP467/#REF!)*$W467)","v":""},{"$f":"IF(AQ467=\"\",\"\",(AQ467/#REF!)*$W467)","v":""},{"$f":"IF(AR467=\"\",\"\",(AR467/#REF!)*$W467)","v":""},{"$f":"IF(AS467=\"\",\"\",(AS467/#REF!)*$W467)","v":""},{"$f":"IF(AT467=\"\",\"\",(AT467/#REF!)*$W467)","v":""},{"$f":"IF(AU467=\"\",\"\",(AU467/#REF!)*$W467)","v":""},{"$f":"IF(AV467=\"\",\"\",(AV467/#REF!)*$W467)","v":""},{"$f":"IF(AW467=\"\",\"\",(AW467/#REF!)*$W467)","v":""},{"$f":"IF(AX467=\"\",\"\",(AX467/#REF!)*$W467)","v":""},{"$f":"IF(AY467=\"\",\"\",(AY467/#REF!)*$W467)","v":""},""]
[null,82071,null,null,"Sewer Gravity",null,"GL06/19/03 - GL06/19/02",null,null,150,null,0,9816.1314999999995,null,1,9816.1314999999995,null,null,{"$f":"IF(Q468=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q468,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q468,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U468,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9816.1314999999995,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD468=\"\",\"\",(AD468/#REF!)*$W468)","v":""},"",9816.1314999999995,"","","",{"$f":"IF(AJ468=\"\",\"\",(AJ468/#REF!)*$W468)","v":""},{"$f":"IF(AK468=\"\",\"\",(AK468/#REF!)*$W468)","v":""},{"$f":"IF(AL468=\"\",\"\",(AL468/#REF!)*$W468)","v":""},{"$f":"IF(AM468=\"\",\"\",(AM468/#REF!)*$W468)","v":""},{"$f":"IF(AN468=\"\",\"\",(AN468/#REF!)*$W468)","v":""},{"$f":"IF(AO468=\"\",\"\",(AO468/#REF!)*$W468)","v":""},{"$f":"IF(AP468=\"\",\"\",(AP468/#REF!)*$W468)","v":""},{"$f":"IF(AQ468=\"\",\"\",(AQ468/#REF!)*$W468)","v":""},{"$f":"IF(AR468=\"\",\"\",(AR468/#REF!)*$W468)","v":""},{"$f":"IF(AS468=\"\",\"\",(AS468/#REF!)*$W468)","v":""},{"$f":"IF(AT468=\"\",\"\",(AT468/#REF!)*$W468)","v":""},{"$f":"IF(AU468=\"\",\"\",(AU468/#REF!)*$W468)","v":""},{"$f":"IF(AV468=\"\",\"\",(AV468/#REF!)*$W468)","v":""},{"$f":"IF(AW468=\"\",\"\",(AW468/#REF!)*$W468)","v":""},{"$f":"IF(AX468=\"\",\"\",(AX468/#REF!)*$W468)","v":""},{"$f":"IF(AY468=\"\",\"\",(AY468/#REF!)*$W468)","v":""},""]
[null,82058,null,null,"Sewer Gravity",null,"GL06/18/05 - GL06/18/04",null,null,225,null,0,28763.143,null,1,28763.143,null,null,{"$f":"IF(Q469=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q469,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q469,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U469,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28763.143,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD469=\"\",\"\",(AD469/#REF!)*$W469)","v":""},"",28763.143,"","","",{"$f":"IF(AJ469=\"\",\"\",(AJ469/#REF!)*$W469)","v":""},{"$f":"IF(AK469=\"\",\"\",(AK469/#REF!)*$W469)","v":""},{"$f":"IF(AL469=\"\",\"\",(AL469/#REF!)*$W469)","v":""},{"$f":"IF(AM469=\"\",\"\",(AM469/#REF!)*$W469)","v":""},{"$f":"IF(AN469=\"\",\"\",(AN469/#REF!)*$W469)","v":""},{"$f":"IF(AO469=\"\",\"\",(AO469/#REF!)*$W469)","v":""},{"$f":"IF(AP469=\"\",\"\",(AP469/#REF!)*$W469)","v":""},{"$f":"IF(AQ469=\"\",\"\",(AQ469/#REF!)*$W469)","v":""},{"$f":"IF(AR469=\"\",\"\",(AR469/#REF!)*$W469)","v":""},{"$f":"IF(AS469=\"\",\"\",(AS469/#REF!)*$W469)","v":""},{"$f":"IF(AT469=\"\",\"\",(AT469/#REF!)*$W469)","v":""},{"$f":"IF(AU469=\"\",\"\",(AU469/#REF!)*$W469)","v":""},{"$f":"IF(AV469=\"\",\"\",(AV469/#REF!)*$W469)","v":""},{"$f":"IF(AW469=\"\",\"\",(AW469/#REF!)*$W469)","v":""},{"$f":"IF(AX469=\"\",\"\",(AX469/#REF!)*$W469)","v":""},{"$f":"IF(AY469=\"\",\"\",(AY469/#REF!)*$W469)","v":""},""]
[null,82056,null,null,"Sewer Gravity",null,"GL06/18/04 - GL06/18/03",null,null,225,null,0,31375.6878,null,1,31375.6878,null,null,{"$f":"IF(Q470=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q470,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q470,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U470,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31375.6878,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD470=\"\",\"\",(AD470/#REF!)*$W470)","v":""},"",31375.6878,"","","",{"$f":"IF(AJ470=\"\",\"\",(AJ470/#REF!)*$W470)","v":""},{"$f":"IF(AK470=\"\",\"\",(AK470/#REF!)*$W470)","v":""},{"$f":"IF(AL470=\"\",\"\",(AL470/#REF!)*$W470)","v":""},{"$f":"IF(AM470=\"\",\"\",(AM470/#REF!)*$W470)","v":""},{"$f":"IF(AN470=\"\",\"\",(AN470/#REF!)*$W470)","v":""},{"$f":"IF(AO470=\"\",\"\",(AO470/#REF!)*$W470)","v":""},{"$f":"IF(AP470=\"\",\"\",(AP470/#REF!)*$W470)","v":""},{"$f":"IF(AQ470=\"\",\"\",(AQ470/#REF!)*$W470)","v":""},{"$f":"IF(AR470=\"\",\"\",(AR470/#REF!)*$W470)","v":""},{"$f":"IF(AS470=\"\",\"\",(AS470/#REF!)*$W470)","v":""},{"$f":"IF(AT470=\"\",\"\",(AT470/#REF!)*$W470)","v":""},{"$f":"IF(AU470=\"\",\"\",(AU470/#REF!)*$W470)","v":""},{"$f":"IF(AV470=\"\",\"\",(AV470/#REF!)*$W470)","v":""},{"$f":"IF(AW470=\"\",\"\",(AW470/#REF!)*$W470)","v":""},{"$f":"IF(AX470=\"\",\"\",(AX470/#REF!)*$W470)","v":""},{"$f":"IF(AY470=\"\",\"\",(AY470/#REF!)*$W470)","v":""},""]
[null,82052,null,null,"Sewer Gravity",null,"GL06/18/03 - GL06/18/02",null,null,225,null,0,31978.4162,null,1,31978.4162,null,null,{"$f":"IF(Q471=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q471,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q471,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U471,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31978.4162,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD471=\"\",\"\",(AD471/#REF!)*$W471)","v":""},"",31978.4162,"","","",{"$f":"IF(AJ471=\"\",\"\",(AJ471/#REF!)*$W471)","v":""},{"$f":"IF(AK471=\"\",\"\",(AK471/#REF!)*$W471)","v":""},{"$f":"IF(AL471=\"\",\"\",(AL471/#REF!)*$W471)","v":""},{"$f":"IF(AM471=\"\",\"\",(AM471/#REF!)*$W471)","v":""},{"$f":"IF(AN471=\"\",\"\",(AN471/#REF!)*$W471)","v":""},{"$f":"IF(AO471=\"\",\"\",(AO471/#REF!)*$W471)","v":""},{"$f":"IF(AP471=\"\",\"\",(AP471/#REF!)*$W471)","v":""},{"$f":"IF(AQ471=\"\",\"\",(AQ471/#REF!)*$W471)","v":""},{"$f":"IF(AR471=\"\",\"\",(AR471/#REF!)*$W471)","v":""},{"$f":"IF(AS471=\"\",\"\",(AS471/#REF!)*$W471)","v":""},{"$f":"IF(AT471=\"\",\"\",(AT471/#REF!)*$W471)","v":""},{"$f":"IF(AU471=\"\",\"\",(AU471/#REF!)*$W471)","v":""},{"$f":"IF(AV471=\"\",\"\",(AV471/#REF!)*$W471)","v":""},{"$f":"IF(AW471=\"\",\"\",(AW471/#REF!)*$W471)","v":""},{"$f":"IF(AX471=\"\",\"\",(AX471/#REF!)*$W471)","v":""},{"$f":"IF(AY471=\"\",\"\",(AY471/#REF!)*$W471)","v":""},""]
[null,41368,null,null,"Sewer Gravity",null,"GL06/06/08 - GL06/06/07",null,null,225,null,0,44481.319000000003,null,1,44481.319000000003,null,null,{"$f":"IF(Q472=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q472,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q472,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U472,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44481.319000000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD472=\"\",\"\",(AD472/#REF!)*$W472)","v":""},"",44481.319000000003,"","","",{"$f":"IF(AJ472=\"\",\"\",(AJ472/#REF!)*$W472)","v":""},{"$f":"IF(AK472=\"\",\"\",(AK472/#REF!)*$W472)","v":""},{"$f":"IF(AL472=\"\",\"\",(AL472/#REF!)*$W472)","v":""},{"$f":"IF(AM472=\"\",\"\",(AM472/#REF!)*$W472)","v":""},{"$f":"IF(AN472=\"\",\"\",(AN472/#REF!)*$W472)","v":""},{"$f":"IF(AO472=\"\",\"\",(AO472/#REF!)*$W472)","v":""},{"$f":"IF(AP472=\"\",\"\",(AP472/#REF!)*$W472)","v":""},{"$f":"IF(AQ472=\"\",\"\",(AQ472/#REF!)*$W472)","v":""},{"$f":"IF(AR472=\"\",\"\",(AR472/#REF!)*$W472)","v":""},{"$f":"IF(AS472=\"\",\"\",(AS472/#REF!)*$W472)","v":""},{"$f":"IF(AT472=\"\",\"\",(AT472/#REF!)*$W472)","v":""},{"$f":"IF(AU472=\"\",\"\",(AU472/#REF!)*$W472)","v":""},{"$f":"IF(AV472=\"\",\"\",(AV472/#REF!)*$W472)","v":""},{"$f":"IF(AW472=\"\",\"\",(AW472/#REF!)*$W472)","v":""},{"$f":"IF(AX472=\"\",\"\",(AX472/#REF!)*$W472)","v":""},{"$f":"IF(AY472=\"\",\"\",(AY472/#REF!)*$W472)","v":""},""]
[null,41363,null,null,"Sewer Gravity",null,"GL06/06/07 - GL06/06/06",null,null,225,null,0,9167.8582000000006,null,1,9167.8582000000006,null,null,{"$f":"IF(Q473=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q473,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q473,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U473,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9167.8582000000006,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD473=\"\",\"\",(AD473/#REF!)*$W473)","v":""},"",9167.8582000000006,"","","",{"$f":"IF(AJ473=\"\",\"\",(AJ473/#REF!)*$W473)","v":""},{"$f":"IF(AK473=\"\",\"\",(AK473/#REF!)*$W473)","v":""},{"$f":"IF(AL473=\"\",\"\",(AL473/#REF!)*$W473)","v":""},{"$f":"IF(AM473=\"\",\"\",(AM473/#REF!)*$W473)","v":""},{"$f":"IF(AN473=\"\",\"\",(AN473/#REF!)*$W473)","v":""},{"$f":"IF(AO473=\"\",\"\",(AO473/#REF!)*$W473)","v":""},{"$f":"IF(AP473=\"\",\"\",(AP473/#REF!)*$W473)","v":""},{"$f":"IF(AQ473=\"\",\"\",(AQ473/#REF!)*$W473)","v":""},{"$f":"IF(AR473=\"\",\"\",(AR473/#REF!)*$W473)","v":""},{"$f":"IF(AS473=\"\",\"\",(AS473/#REF!)*$W473)","v":""},{"$f":"IF(AT473=\"\",\"\",(AT473/#REF!)*$W473)","v":""},{"$f":"IF(AU473=\"\",\"\",(AU473/#REF!)*$W473)","v":""},{"$f":"IF(AV473=\"\",\"\",(AV473/#REF!)*$W473)","v":""},{"$f":"IF(AW473=\"\",\"\",(AW473/#REF!)*$W473)","v":""},{"$f":"IF(AX473=\"\",\"\",(AX473/#REF!)*$W473)","v":""},{"$f":"IF(AY473=\"\",\"\",(AY473/#REF!)*$W473)","v":""},""]
[null,41362,null,null,"Sewer Gravity",null,"GL06/06/06 - GL06/06/05",null,null,225,null,0,23275.5861,null,1,23275.5861,null,null,{"$f":"IF(Q474=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q474,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q474,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U474,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23275.5861,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD474=\"\",\"\",(AD474/#REF!)*$W474)","v":""},"",23275.5861,"","","",{"$f":"IF(AJ474=\"\",\"\",(AJ474/#REF!)*$W474)","v":""},{"$f":"IF(AK474=\"\",\"\",(AK474/#REF!)*$W474)","v":""},{"$f":"IF(AL474=\"\",\"\",(AL474/#REF!)*$W474)","v":""},{"$f":"IF(AM474=\"\",\"\",(AM474/#REF!)*$W474)","v":""},{"$f":"IF(AN474=\"\",\"\",(AN474/#REF!)*$W474)","v":""},{"$f":"IF(AO474=\"\",\"\",(AO474/#REF!)*$W474)","v":""},{"$f":"IF(AP474=\"\",\"\",(AP474/#REF!)*$W474)","v":""},{"$f":"IF(AQ474=\"\",\"\",(AQ474/#REF!)*$W474)","v":""},{"$f":"IF(AR474=\"\",\"\",(AR474/#REF!)*$W474)","v":""},{"$f":"IF(AS474=\"\",\"\",(AS474/#REF!)*$W474)","v":""},{"$f":"IF(AT474=\"\",\"\",(AT474/#REF!)*$W474)","v":""},{"$f":"IF(AU474=\"\",\"\",(AU474/#REF!)*$W474)","v":""},{"$f":"IF(AV474=\"\",\"\",(AV474/#REF!)*$W474)","v":""},{"$f":"IF(AW474=\"\",\"\",(AW474/#REF!)*$W474)","v":""},{"$f":"IF(AX474=\"\",\"\",(AX474/#REF!)*$W474)","v":""},{"$f":"IF(AY474=\"\",\"\",(AY474/#REF!)*$W474)","v":""},""]
[null,41360,null,null,"Sewer Gravity",null,"GL06/06/04 - GL06/06/03",null,null,225,null,0,44247.399100000002,null,1,44247.399100000002,null,null,{"$f":"IF(Q475=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q475,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q475,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U475,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44247.399100000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD475=\"\",\"\",(AD475/#REF!)*$W475)","v":""},"",44247.399100000002,"","","",{"$f":"IF(AJ475=\"\",\"\",(AJ475/#REF!)*$W475)","v":""},{"$f":"IF(AK475=\"\",\"\",(AK475/#REF!)*$W475)","v":""},{"$f":"IF(AL475=\"\",\"\",(AL475/#REF!)*$W475)","v":""},{"$f":"IF(AM475=\"\",\"\",(AM475/#REF!)*$W475)","v":""},{"$f":"IF(AN475=\"\",\"\",(AN475/#REF!)*$W475)","v":""},{"$f":"IF(AO475=\"\",\"\",(AO475/#REF!)*$W475)","v":""},{"$f":"IF(AP475=\"\",\"\",(AP475/#REF!)*$W475)","v":""},{"$f":"IF(AQ475=\"\",\"\",(AQ475/#REF!)*$W475)","v":""},{"$f":"IF(AR475=\"\",\"\",(AR475/#REF!)*$W475)","v":""},{"$f":"IF(AS475=\"\",\"\",(AS475/#REF!)*$W475)","v":""},{"$f":"IF(AT475=\"\",\"\",(AT475/#REF!)*$W475)","v":""},{"$f":"IF(AU475=\"\",\"\",(AU475/#REF!)*$W475)","v":""},{"$f":"IF(AV475=\"\",\"\",(AV475/#REF!)*$W475)","v":""},{"$f":"IF(AW475=\"\",\"\",(AW475/#REF!)*$W475)","v":""},{"$f":"IF(AX475=\"\",\"\",(AX475/#REF!)*$W475)","v":""},{"$f":"IF(AY475=\"\",\"\",(AY475/#REF!)*$W475)","v":""},""]
[null,41361,null,null,"Sewer Gravity",null,"GL06/06/05 - GL06/06/04",null,null,225,null,0,20032.759900000001,null,1,20032.759900000001,null,null,{"$f":"IF(Q476=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q476,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q476,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U476,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20032.759900000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD476=\"\",\"\",(AD476/#REF!)*$W476)","v":""},"",20032.759900000001,"","","",{"$f":"IF(AJ476=\"\",\"\",(AJ476/#REF!)*$W476)","v":""},{"$f":"IF(AK476=\"\",\"\",(AK476/#REF!)*$W476)","v":""},{"$f":"IF(AL476=\"\",\"\",(AL476/#REF!)*$W476)","v":""},{"$f":"IF(AM476=\"\",\"\",(AM476/#REF!)*$W476)","v":""},{"$f":"IF(AN476=\"\",\"\",(AN476/#REF!)*$W476)","v":""},{"$f":"IF(AO476=\"\",\"\",(AO476/#REF!)*$W476)","v":""},{"$f":"IF(AP476=\"\",\"\",(AP476/#REF!)*$W476)","v":""},{"$f":"IF(AQ476=\"\",\"\",(AQ476/#REF!)*$W476)","v":""},{"$f":"IF(AR476=\"\",\"\",(AR476/#REF!)*$W476)","v":""},{"$f":"IF(AS476=\"\",\"\",(AS476/#REF!)*$W476)","v":""},{"$f":"IF(AT476=\"\",\"\",(AT476/#REF!)*$W476)","v":""},{"$f":"IF(AU476=\"\",\"\",(AU476/#REF!)*$W476)","v":""},{"$f":"IF(AV476=\"\",\"\",(AV476/#REF!)*$W476)","v":""},{"$f":"IF(AW476=\"\",\"\",(AW476/#REF!)*$W476)","v":""},{"$f":"IF(AX476=\"\",\"\",(AX476/#REF!)*$W476)","v":""},{"$f":"IF(AY476=\"\",\"\",(AY476/#REF!)*$W476)","v":""},""]
[null,26264,null,null,"Sewer Gravity",null,"GL06/06/02 - GL06/06/01",null,null,225,null,0,34688.639600000002,null,1,34688.639600000002,null,null,{"$f":"IF(Q477=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q477,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q477,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U477,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34688.639600000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD477=\"\",\"\",(AD477/#REF!)*$W477)","v":""},"",34688.639600000002,"","","",{"$f":"IF(AJ477=\"\",\"\",(AJ477/#REF!)*$W477)","v":""},{"$f":"IF(AK477=\"\",\"\",(AK477/#REF!)*$W477)","v":""},{"$f":"IF(AL477=\"\",\"\",(AL477/#REF!)*$W477)","v":""},{"$f":"IF(AM477=\"\",\"\",(AM477/#REF!)*$W477)","v":""},{"$f":"IF(AN477=\"\",\"\",(AN477/#REF!)*$W477)","v":""},{"$f":"IF(AO477=\"\",\"\",(AO477/#REF!)*$W477)","v":""},{"$f":"IF(AP477=\"\",\"\",(AP477/#REF!)*$W477)","v":""},{"$f":"IF(AQ477=\"\",\"\",(AQ477/#REF!)*$W477)","v":""},{"$f":"IF(AR477=\"\",\"\",(AR477/#REF!)*$W477)","v":""},{"$f":"IF(AS477=\"\",\"\",(AS477/#REF!)*$W477)","v":""},{"$f":"IF(AT477=\"\",\"\",(AT477/#REF!)*$W477)","v":""},{"$f":"IF(AU477=\"\",\"\",(AU477/#REF!)*$W477)","v":""},{"$f":"IF(AV477=\"\",\"\",(AV477/#REF!)*$W477)","v":""},{"$f":"IF(AW477=\"\",\"\",(AW477/#REF!)*$W477)","v":""},{"$f":"IF(AX477=\"\",\"\",(AX477/#REF!)*$W477)","v":""},{"$f":"IF(AY477=\"\",\"\",(AY477/#REF!)*$W477)","v":""},""]
[null,26279,null,null,"Sewer Gravity",null,"GL06/06/03 - GL06/06/02",null,null,225,null,0,33017.56,null,1,33017.56,null,null,{"$f":"IF(Q478=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q478,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q478,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U478,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33017.56,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD478=\"\",\"\",(AD478/#REF!)*$W478)","v":""},"",33017.56,"","","",{"$f":"IF(AJ478=\"\",\"\",(AJ478/#REF!)*$W478)","v":""},{"$f":"IF(AK478=\"\",\"\",(AK478/#REF!)*$W478)","v":""},{"$f":"IF(AL478=\"\",\"\",(AL478/#REF!)*$W478)","v":""},{"$f":"IF(AM478=\"\",\"\",(AM478/#REF!)*$W478)","v":""},{"$f":"IF(AN478=\"\",\"\",(AN478/#REF!)*$W478)","v":""},{"$f":"IF(AO478=\"\",\"\",(AO478/#REF!)*$W478)","v":""},{"$f":"IF(AP478=\"\",\"\",(AP478/#REF!)*$W478)","v":""},{"$f":"IF(AQ478=\"\",\"\",(AQ478/#REF!)*$W478)","v":""},{"$f":"IF(AR478=\"\",\"\",(AR478/#REF!)*$W478)","v":""},{"$f":"IF(AS478=\"\",\"\",(AS478/#REF!)*$W478)","v":""},{"$f":"IF(AT478=\"\",\"\",(AT478/#REF!)*$W478)","v":""},{"$f":"IF(AU478=\"\",\"\",(AU478/#REF!)*$W478)","v":""},{"$f":"IF(AV478=\"\",\"\",(AV478/#REF!)*$W478)","v":""},{"$f":"IF(AW478=\"\",\"\",(AW478/#REF!)*$W478)","v":""},{"$f":"IF(AX478=\"\",\"\",(AX478/#REF!)*$W478)","v":""},{"$f":"IF(AY478=\"\",\"\",(AY478/#REF!)*$W478)","v":""},""]
[null,26263,null,null,"Sewer Gravity",null,"GL06/06/01 - GL06/01/01",null,null,225,null,0,17568.729299999999,null,1,17568.729299999999,null,null,{"$f":"IF(Q479=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q479,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q479,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U479,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17568.729299999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD479=\"\",\"\",(AD479/#REF!)*$W479)","v":""},"",17568.729299999999,"","","",{"$f":"IF(AJ479=\"\",\"\",(AJ479/#REF!)*$W479)","v":""},{"$f":"IF(AK479=\"\",\"\",(AK479/#REF!)*$W479)","v":""},{"$f":"IF(AL479=\"\",\"\",(AL479/#REF!)*$W479)","v":""},{"$f":"IF(AM479=\"\",\"\",(AM479/#REF!)*$W479)","v":""},{"$f":"IF(AN479=\"\",\"\",(AN479/#REF!)*$W479)","v":""},{"$f":"IF(AO479=\"\",\"\",(AO479/#REF!)*$W479)","v":""},{"$f":"IF(AP479=\"\",\"\",(AP479/#REF!)*$W479)","v":""},{"$f":"IF(AQ479=\"\",\"\",(AQ479/#REF!)*$W479)","v":""},{"$f":"IF(AR479=\"\",\"\",(AR479/#REF!)*$W479)","v":""},{"$f":"IF(AS479=\"\",\"\",(AS479/#REF!)*$W479)","v":""},{"$f":"IF(AT479=\"\",\"\",(AT479/#REF!)*$W479)","v":""},{"$f":"IF(AU479=\"\",\"\",(AU479/#REF!)*$W479)","v":""},{"$f":"IF(AV479=\"\",\"\",(AV479/#REF!)*$W479)","v":""},{"$f":"IF(AW479=\"\",\"\",(AW479/#REF!)*$W479)","v":""},{"$f":"IF(AX479=\"\",\"\",(AX479/#REF!)*$W479)","v":""},{"$f":"IF(AY479=\"\",\"\",(AY479/#REF!)*$W479)","v":""},""]
[null,12819,null,null,"Sewer Gravity",null,"BE01/G6-1/8 - BE01/G6-1/7",null,null,300,null,0,49424.503299999997,null,1,49424.503299999997,null,null,{"$f":"IF(Q480=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q480,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q480,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U480,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49424.503299999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD480=\"\",\"\",(AD480/#REF!)*$W480)","v":""},"",49424.503299999997,"","","",{"$f":"IF(AJ480=\"\",\"\",(AJ480/#REF!)*$W480)","v":""},{"$f":"IF(AK480=\"\",\"\",(AK480/#REF!)*$W480)","v":""},{"$f":"IF(AL480=\"\",\"\",(AL480/#REF!)*$W480)","v":""},{"$f":"IF(AM480=\"\",\"\",(AM480/#REF!)*$W480)","v":""},{"$f":"IF(AN480=\"\",\"\",(AN480/#REF!)*$W480)","v":""},{"$f":"IF(AO480=\"\",\"\",(AO480/#REF!)*$W480)","v":""},{"$f":"IF(AP480=\"\",\"\",(AP480/#REF!)*$W480)","v":""},{"$f":"IF(AQ480=\"\",\"\",(AQ480/#REF!)*$W480)","v":""},{"$f":"IF(AR480=\"\",\"\",(AR480/#REF!)*$W480)","v":""},{"$f":"IF(AS480=\"\",\"\",(AS480/#REF!)*$W480)","v":""},{"$f":"IF(AT480=\"\",\"\",(AT480/#REF!)*$W480)","v":""},{"$f":"IF(AU480=\"\",\"\",(AU480/#REF!)*$W480)","v":""},{"$f":"IF(AV480=\"\",\"\",(AV480/#REF!)*$W480)","v":""},{"$f":"IF(AW480=\"\",\"\",(AW480/#REF!)*$W480)","v":""},{"$f":"IF(AX480=\"\",\"\",(AX480/#REF!)*$W480)","v":""},{"$f":"IF(AY480=\"\",\"\",(AY480/#REF!)*$W480)","v":""},""]
[null,12836,null,null,"Sewer Gravity",null,"BE01/G6-3-2/1 - BE01/G6-3/3",null,null,225,null,0,24051.532200000001,null,1,24051.532200000001,null,null,{"$f":"IF(Q481=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q481,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q481,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U481,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24051.532200000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD481=\"\",\"\",(AD481/#REF!)*$W481)","v":""},"",24051.532200000001,"","","",{"$f":"IF(AJ481=\"\",\"\",(AJ481/#REF!)*$W481)","v":""},{"$f":"IF(AK481=\"\",\"\",(AK481/#REF!)*$W481)","v":""},{"$f":"IF(AL481=\"\",\"\",(AL481/#REF!)*$W481)","v":""},{"$f":"IF(AM481=\"\",\"\",(AM481/#REF!)*$W481)","v":""},{"$f":"IF(AN481=\"\",\"\",(AN481/#REF!)*$W481)","v":""},{"$f":"IF(AO481=\"\",\"\",(AO481/#REF!)*$W481)","v":""},{"$f":"IF(AP481=\"\",\"\",(AP481/#REF!)*$W481)","v":""},{"$f":"IF(AQ481=\"\",\"\",(AQ481/#REF!)*$W481)","v":""},{"$f":"IF(AR481=\"\",\"\",(AR481/#REF!)*$W481)","v":""},{"$f":"IF(AS481=\"\",\"\",(AS481/#REF!)*$W481)","v":""},{"$f":"IF(AT481=\"\",\"\",(AT481/#REF!)*$W481)","v":""},{"$f":"IF(AU481=\"\",\"\",(AU481/#REF!)*$W481)","v":""},{"$f":"IF(AV481=\"\",\"\",(AV481/#REF!)*$W481)","v":""},{"$f":"IF(AW481=\"\",\"\",(AW481/#REF!)*$W481)","v":""},{"$f":"IF(AX481=\"\",\"\",(AX481/#REF!)*$W481)","v":""},{"$f":"IF(AY481=\"\",\"\",(AY481/#REF!)*$W481)","v":""},""]
[null,108007,null,null,"Sewer Gravity",null,"GL06/36/03 - GL06/36/02",null,null,150,null,0,15692.079299999999,null,1,15692.079299999999,null,null,{"$f":"IF(Q482=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q482,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q482,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U482,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15692.079299999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD482=\"\",\"\",(AD482/#REF!)*$W482)","v":""},"",15692.079299999999,"","","",{"$f":"IF(AJ482=\"\",\"\",(AJ482/#REF!)*$W482)","v":""},{"$f":"IF(AK482=\"\",\"\",(AK482/#REF!)*$W482)","v":""},{"$f":"IF(AL482=\"\",\"\",(AL482/#REF!)*$W482)","v":""},{"$f":"IF(AM482=\"\",\"\",(AM482/#REF!)*$W482)","v":""},{"$f":"IF(AN482=\"\",\"\",(AN482/#REF!)*$W482)","v":""},{"$f":"IF(AO482=\"\",\"\",(AO482/#REF!)*$W482)","v":""},{"$f":"IF(AP482=\"\",\"\",(AP482/#REF!)*$W482)","v":""},{"$f":"IF(AQ482=\"\",\"\",(AQ482/#REF!)*$W482)","v":""},{"$f":"IF(AR482=\"\",\"\",(AR482/#REF!)*$W482)","v":""},{"$f":"IF(AS482=\"\",\"\",(AS482/#REF!)*$W482)","v":""},{"$f":"IF(AT482=\"\",\"\",(AT482/#REF!)*$W482)","v":""},{"$f":"IF(AU482=\"\",\"\",(AU482/#REF!)*$W482)","v":""},{"$f":"IF(AV482=\"\",\"\",(AV482/#REF!)*$W482)","v":""},{"$f":"IF(AW482=\"\",\"\",(AW482/#REF!)*$W482)","v":""},{"$f":"IF(AX482=\"\",\"\",(AX482/#REF!)*$W482)","v":""},{"$f":"IF(AY482=\"\",\"\",(AY482/#REF!)*$W482)","v":""},""]
[null,108006,null,null,"Sewer Gravity",null,"GL06/36/02 - GL06/36/01",null,null,150,null,0,20856.798299999999,null,1,20856.798299999999,null,null,{"$f":"IF(Q483=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q483,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q483,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U483,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20856.798299999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD483=\"\",\"\",(AD483/#REF!)*$W483)","v":""},"",20856.798299999999,"","","",{"$f":"IF(AJ483=\"\",\"\",(AJ483/#REF!)*$W483)","v":""},{"$f":"IF(AK483=\"\",\"\",(AK483/#REF!)*$W483)","v":""},{"$f":"IF(AL483=\"\",\"\",(AL483/#REF!)*$W483)","v":""},{"$f":"IF(AM483=\"\",\"\",(AM483/#REF!)*$W483)","v":""},{"$f":"IF(AN483=\"\",\"\",(AN483/#REF!)*$W483)","v":""},{"$f":"IF(AO483=\"\",\"\",(AO483/#REF!)*$W483)","v":""},{"$f":"IF(AP483=\"\",\"\",(AP483/#REF!)*$W483)","v":""},{"$f":"IF(AQ483=\"\",\"\",(AQ483/#REF!)*$W483)","v":""},{"$f":"IF(AR483=\"\",\"\",(AR483/#REF!)*$W483)","v":""},{"$f":"IF(AS483=\"\",\"\",(AS483/#REF!)*$W483)","v":""},{"$f":"IF(AT483=\"\",\"\",(AT483/#REF!)*$W483)","v":""},{"$f":"IF(AU483=\"\",\"\",(AU483/#REF!)*$W483)","v":""},{"$f":"IF(AV483=\"\",\"\",(AV483/#REF!)*$W483)","v":""},{"$f":"IF(AW483=\"\",\"\",(AW483/#REF!)*$W483)","v":""},{"$f":"IF(AX483=\"\",\"\",(AX483/#REF!)*$W483)","v":""},{"$f":"IF(AY483=\"\",\"\",(AY483/#REF!)*$W483)","v":""},""]
[null,108005,null,null,"Sewer Gravity",null,"GL06/36/01 - GL06/19/03",null,null,150,null,0,12639.2809,null,1,12639.2809,null,null,{"$f":"IF(Q484=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q484,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q484,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U484,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12639.2809,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD484=\"\",\"\",(AD484/#REF!)*$W484)","v":""},"",12639.2809,"","","",{"$f":"IF(AJ484=\"\",\"\",(AJ484/#REF!)*$W484)","v":""},{"$f":"IF(AK484=\"\",\"\",(AK484/#REF!)*$W484)","v":""},{"$f":"IF(AL484=\"\",\"\",(AL484/#REF!)*$W484)","v":""},{"$f":"IF(AM484=\"\",\"\",(AM484/#REF!)*$W484)","v":""},{"$f":"IF(AN484=\"\",\"\",(AN484/#REF!)*$W484)","v":""},{"$f":"IF(AO484=\"\",\"\",(AO484/#REF!)*$W484)","v":""},{"$f":"IF(AP484=\"\",\"\",(AP484/#REF!)*$W484)","v":""},{"$f":"IF(AQ484=\"\",\"\",(AQ484/#REF!)*$W484)","v":""},{"$f":"IF(AR484=\"\",\"\",(AR484/#REF!)*$W484)","v":""},{"$f":"IF(AS484=\"\",\"\",(AS484/#REF!)*$W484)","v":""},{"$f":"IF(AT484=\"\",\"\",(AT484/#REF!)*$W484)","v":""},{"$f":"IF(AU484=\"\",\"\",(AU484/#REF!)*$W484)","v":""},{"$f":"IF(AV484=\"\",\"\",(AV484/#REF!)*$W484)","v":""},{"$f":"IF(AW484=\"\",\"\",(AW484/#REF!)*$W484)","v":""},{"$f":"IF(AX484=\"\",\"\",(AX484/#REF!)*$W484)","v":""},{"$f":"IF(AY484=\"\",\"\",(AY484/#REF!)*$W484)","v":""},""]
[null,12820,null,null,"Sewer Gravity",null,"BE01/G6-1/7 - BE01/G6-1/6",null,null,300,null,0,56571.936900000001,null,1,56571.936900000001,null,null,{"$f":"IF(Q485=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q485,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q485,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U485,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56571.936900000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD485=\"\",\"\",(AD485/#REF!)*$W485)","v":""},"",56571.936900000001,"","","",{"$f":"IF(AJ485=\"\",\"\",(AJ485/#REF!)*$W485)","v":""},{"$f":"IF(AK485=\"\",\"\",(AK485/#REF!)*$W485)","v":""},{"$f":"IF(AL485=\"\",\"\",(AL485/#REF!)*$W485)","v":""},{"$f":"IF(AM485=\"\",\"\",(AM485/#REF!)*$W485)","v":""},{"$f":"IF(AN485=\"\",\"\",(AN485/#REF!)*$W485)","v":""},{"$f":"IF(AO485=\"\",\"\",(AO485/#REF!)*$W485)","v":""},{"$f":"IF(AP485=\"\",\"\",(AP485/#REF!)*$W485)","v":""},{"$f":"IF(AQ485=\"\",\"\",(AQ485/#REF!)*$W485)","v":""},{"$f":"IF(AR485=\"\",\"\",(AR485/#REF!)*$W485)","v":""},{"$f":"IF(AS485=\"\",\"\",(AS485/#REF!)*$W485)","v":""},{"$f":"IF(AT485=\"\",\"\",(AT485/#REF!)*$W485)","v":""},{"$f":"IF(AU485=\"\",\"\",(AU485/#REF!)*$W485)","v":""},{"$f":"IF(AV485=\"\",\"\",(AV485/#REF!)*$W485)","v":""},{"$f":"IF(AW485=\"\",\"\",(AW485/#REF!)*$W485)","v":""},{"$f":"IF(AX485=\"\",\"\",(AX485/#REF!)*$W485)","v":""},{"$f":"IF(AY485=\"\",\"\",(AY485/#REF!)*$W485)","v":""},""]
[null,12821,null,null,"Sewer Gravity",null,"BE01/G6-1/6 - BE01/G6-1/5",null,null,300,null,0,56571.936900000001,null,1,56571.936900000001,null,null,{"$f":"IF(Q486=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q486,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q486,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U486,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56571.936900000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD486=\"\",\"\",(AD486/#REF!)*$W486)","v":""},"",56571.936900000001,"","","",{"$f":"IF(AJ486=\"\",\"\",(AJ486/#REF!)*$W486)","v":""},{"$f":"IF(AK486=\"\",\"\",(AK486/#REF!)*$W486)","v":""},{"$f":"IF(AL486=\"\",\"\",(AL486/#REF!)*$W486)","v":""},{"$f":"IF(AM486=\"\",\"\",(AM486/#REF!)*$W486)","v":""},{"$f":"IF(AN486=\"\",\"\",(AN486/#REF!)*$W486)","v":""},{"$f":"IF(AO486=\"\",\"\",(AO486/#REF!)*$W486)","v":""},{"$f":"IF(AP486=\"\",\"\",(AP486/#REF!)*$W486)","v":""},{"$f":"IF(AQ486=\"\",\"\",(AQ486/#REF!)*$W486)","v":""},{"$f":"IF(AR486=\"\",\"\",(AR486/#REF!)*$W486)","v":""},{"$f":"IF(AS486=\"\",\"\",(AS486/#REF!)*$W486)","v":""},{"$f":"IF(AT486=\"\",\"\",(AT486/#REF!)*$W486)","v":""},{"$f":"IF(AU486=\"\",\"\",(AU486/#REF!)*$W486)","v":""},{"$f":"IF(AV486=\"\",\"\",(AV486/#REF!)*$W486)","v":""},{"$f":"IF(AW486=\"\",\"\",(AW486/#REF!)*$W486)","v":""},{"$f":"IF(AX486=\"\",\"\",(AX486/#REF!)*$W486)","v":""},{"$f":"IF(AY486=\"\",\"\",(AY486/#REF!)*$W486)","v":""},""]
[null,12822,null,null,"Sewer Gravity",null,"BE01/G6-1/5 - BE01/G6-1/4",null,null,300,null,0,23872.428199999998,null,1,23872.428199999998,null,null,{"$f":"IF(Q487=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q487,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q487,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U487,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23872.428199999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD487=\"\",\"\",(AD487/#REF!)*$W487)","v":""},"",23872.428199999998,"","","",{"$f":"IF(AJ487=\"\",\"\",(AJ487/#REF!)*$W487)","v":""},{"$f":"IF(AK487=\"\",\"\",(AK487/#REF!)*$W487)","v":""},{"$f":"IF(AL487=\"\",\"\",(AL487/#REF!)*$W487)","v":""},{"$f":"IF(AM487=\"\",\"\",(AM487/#REF!)*$W487)","v":""},{"$f":"IF(AN487=\"\",\"\",(AN487/#REF!)*$W487)","v":""},{"$f":"IF(AO487=\"\",\"\",(AO487/#REF!)*$W487)","v":""},{"$f":"IF(AP487=\"\",\"\",(AP487/#REF!)*$W487)","v":""},{"$f":"IF(AQ487=\"\",\"\",(AQ487/#REF!)*$W487)","v":""},{"$f":"IF(AR487=\"\",\"\",(AR487/#REF!)*$W487)","v":""},{"$f":"IF(AS487=\"\",\"\",(AS487/#REF!)*$W487)","v":""},{"$f":"IF(AT487=\"\",\"\",(AT487/#REF!)*$W487)","v":""},{"$f":"IF(AU487=\"\",\"\",(AU487/#REF!)*$W487)","v":""},{"$f":"IF(AV487=\"\",\"\",(AV487/#REF!)*$W487)","v":""},{"$f":"IF(AW487=\"\",\"\",(AW487/#REF!)*$W487)","v":""},{"$f":"IF(AX487=\"\",\"\",(AX487/#REF!)*$W487)","v":""},{"$f":"IF(AY487=\"\",\"\",(AY487/#REF!)*$W487)","v":""},""]
[null,12823,null,null,"Sewer Gravity",null,"BE01/G6-1/4 - BE01/G6-1/3",null,null,300,null,0,34057.521099999998,null,1,34057.521099999998,null,null,{"$f":"IF(Q488=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q488,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q488,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U488,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34057.521099999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD488=\"\",\"\",(AD488/#REF!)*$W488)","v":""},"",34057.521099999998,"","","",{"$f":"IF(AJ488=\"\",\"\",(AJ488/#REF!)*$W488)","v":""},{"$f":"IF(AK488=\"\",\"\",(AK488/#REF!)*$W488)","v":""},{"$f":"IF(AL488=\"\",\"\",(AL488/#REF!)*$W488)","v":""},{"$f":"IF(AM488=\"\",\"\",(AM488/#REF!)*$W488)","v":""},{"$f":"IF(AN488=\"\",\"\",(AN488/#REF!)*$W488)","v":""},{"$f":"IF(AO488=\"\",\"\",(AO488/#REF!)*$W488)","v":""},{"$f":"IF(AP488=\"\",\"\",(AP488/#REF!)*$W488)","v":""},{"$f":"IF(AQ488=\"\",\"\",(AQ488/#REF!)*$W488)","v":""},{"$f":"IF(AR488=\"\",\"\",(AR488/#REF!)*$W488)","v":""},{"$f":"IF(AS488=\"\",\"\",(AS488/#REF!)*$W488)","v":""},{"$f":"IF(AT488=\"\",\"\",(AT488/#REF!)*$W488)","v":""},{"$f":"IF(AU488=\"\",\"\",(AU488/#REF!)*$W488)","v":""},{"$f":"IF(AV488=\"\",\"\",(AV488/#REF!)*$W488)","v":""},{"$f":"IF(AW488=\"\",\"\",(AW488/#REF!)*$W488)","v":""},{"$f":"IF(AX488=\"\",\"\",(AX488/#REF!)*$W488)","v":""},{"$f":"IF(AY488=\"\",\"\",(AY488/#REF!)*$W488)","v":""},""]
[null,82068,null,null,"Sewer Gravity",null,"GL06/19/02 - GL06/19/01",null,null,150,null,0,8313.4038,null,1,8313.4038,null,null,{"$f":"IF(Q489=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q489,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q489,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U489,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8313.4038,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD489=\"\",\"\",(AD489/#REF!)*$W489)","v":""},"",8313.4038,"","","",{"$f":"IF(AJ489=\"\",\"\",(AJ489/#REF!)*$W489)","v":""},{"$f":"IF(AK489=\"\",\"\",(AK489/#REF!)*$W489)","v":""},{"$f":"IF(AL489=\"\",\"\",(AL489/#REF!)*$W489)","v":""},{"$f":"IF(AM489=\"\",\"\",(AM489/#REF!)*$W489)","v":""},{"$f":"IF(AN489=\"\",\"\",(AN489/#REF!)*$W489)","v":""},{"$f":"IF(AO489=\"\",\"\",(AO489/#REF!)*$W489)","v":""},{"$f":"IF(AP489=\"\",\"\",(AP489/#REF!)*$W489)","v":""},{"$f":"IF(AQ489=\"\",\"\",(AQ489/#REF!)*$W489)","v":""},{"$f":"IF(AR489=\"\",\"\",(AR489/#REF!)*$W489)","v":""},{"$f":"IF(AS489=\"\",\"\",(AS489/#REF!)*$W489)","v":""},{"$f":"IF(AT489=\"\",\"\",(AT489/#REF!)*$W489)","v":""},{"$f":"IF(AU489=\"\",\"\",(AU489/#REF!)*$W489)","v":""},{"$f":"IF(AV489=\"\",\"\",(AV489/#REF!)*$W489)","v":""},{"$f":"IF(AW489=\"\",\"\",(AW489/#REF!)*$W489)","v":""},{"$f":"IF(AX489=\"\",\"\",(AX489/#REF!)*$W489)","v":""},{"$f":"IF(AY489=\"\",\"\",(AY489/#REF!)*$W489)","v":""},""]
[null,81382,null,null,"Sewer Gravity",null,"GL04/G1/01 - PSGL04",null,null,225,null,0,3207.9011999999998,null,1,3207.9011999999998,null,null,{"$f":"IF(Q490=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q490,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q490,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U490,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3207.9011999999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD490=\"\",\"\",(AD490/#REF!)*$W490)","v":""},"",3207.9011999999998,"","","",{"$f":"IF(AJ490=\"\",\"\",(AJ490/#REF!)*$W490)","v":""},{"$f":"IF(AK490=\"\",\"\",(AK490/#REF!)*$W490)","v":""},{"$f":"IF(AL490=\"\",\"\",(AL490/#REF!)*$W490)","v":""},{"$f":"IF(AM490=\"\",\"\",(AM490/#REF!)*$W490)","v":""},{"$f":"IF(AN490=\"\",\"\",(AN490/#REF!)*$W490)","v":""},{"$f":"IF(AO490=\"\",\"\",(AO490/#REF!)*$W490)","v":""},{"$f":"IF(AP490=\"\",\"\",(AP490/#REF!)*$W490)","v":""},{"$f":"IF(AQ490=\"\",\"\",(AQ490/#REF!)*$W490)","v":""},{"$f":"IF(AR490=\"\",\"\",(AR490/#REF!)*$W490)","v":""},{"$f":"IF(AS490=\"\",\"\",(AS490/#REF!)*$W490)","v":""},{"$f":"IF(AT490=\"\",\"\",(AT490/#REF!)*$W490)","v":""},{"$f":"IF(AU490=\"\",\"\",(AU490/#REF!)*$W490)","v":""},{"$f":"IF(AV490=\"\",\"\",(AV490/#REF!)*$W490)","v":""},{"$f":"IF(AW490=\"\",\"\",(AW490/#REF!)*$W490)","v":""},{"$f":"IF(AX490=\"\",\"\",(AX490/#REF!)*$W490)","v":""},{"$f":"IF(AY490=\"\",\"\",(AY490/#REF!)*$W490)","v":""},""]
[null,81365,null,null,"Sewer Gravity",null,"GL04/G1/02 - GL04/G1/01",null,null,225,null,0,7253.7641999999996,null,1,7253.7641999999996,null,null,{"$f":"IF(Q491=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q491,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q491,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U491,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7253.7641999999996,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD491=\"\",\"\",(AD491/#REF!)*$W491)","v":""},"",7253.7641999999996,"","","",{"$f":"IF(AJ491=\"\",\"\",(AJ491/#REF!)*$W491)","v":""},{"$f":"IF(AK491=\"\",\"\",(AK491/#REF!)*$W491)","v":""},{"$f":"IF(AL491=\"\",\"\",(AL491/#REF!)*$W491)","v":""},{"$f":"IF(AM491=\"\",\"\",(AM491/#REF!)*$W491)","v":""},{"$f":"IF(AN491=\"\",\"\",(AN491/#REF!)*$W491)","v":""},{"$f":"IF(AO491=\"\",\"\",(AO491/#REF!)*$W491)","v":""},{"$f":"IF(AP491=\"\",\"\",(AP491/#REF!)*$W491)","v":""},{"$f":"IF(AQ491=\"\",\"\",(AQ491/#REF!)*$W491)","v":""},{"$f":"IF(AR491=\"\",\"\",(AR491/#REF!)*$W491)","v":""},{"$f":"IF(AS491=\"\",\"\",(AS491/#REF!)*$W491)","v":""},{"$f":"IF(AT491=\"\",\"\",(AT491/#REF!)*$W491)","v":""},{"$f":"IF(AU491=\"\",\"\",(AU491/#REF!)*$W491)","v":""},{"$f":"IF(AV491=\"\",\"\",(AV491/#REF!)*$W491)","v":""},{"$f":"IF(AW491=\"\",\"\",(AW491/#REF!)*$W491)","v":""},{"$f":"IF(AX491=\"\",\"\",(AX491/#REF!)*$W491)","v":""},{"$f":"IF(AY491=\"\",\"\",(AY491/#REF!)*$W491)","v":""},""]
[null,81366,null,null,"Sewer Gravity",null,"GL04/G1/03 - GL04/G1/02",null,null,225,null,0,46559.044399999999,null,1,46559.044399999999,null,null,{"$f":"IF(Q492=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q492,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q492,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U492,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46559.044399999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD492=\"\",\"\",(AD492/#REF!)*$W492)","v":""},"",46559.044399999999,"","","",{"$f":"IF(AJ492=\"\",\"\",(AJ492/#REF!)*$W492)","v":""},{"$f":"IF(AK492=\"\",\"\",(AK492/#REF!)*$W492)","v":""},{"$f":"IF(AL492=\"\",\"\",(AL492/#REF!)*$W492)","v":""},{"$f":"IF(AM492=\"\",\"\",(AM492/#REF!)*$W492)","v":""},{"$f":"IF(AN492=\"\",\"\",(AN492/#REF!)*$W492)","v":""},{"$f":"IF(AO492=\"\",\"\",(AO492/#REF!)*$W492)","v":""},{"$f":"IF(AP492=\"\",\"\",(AP492/#REF!)*$W492)","v":""},{"$f":"IF(AQ492=\"\",\"\",(AQ492/#REF!)*$W492)","v":""},{"$f":"IF(AR492=\"\",\"\",(AR492/#REF!)*$W492)","v":""},{"$f":"IF(AS492=\"\",\"\",(AS492/#REF!)*$W492)","v":""},{"$f":"IF(AT492=\"\",\"\",(AT492/#REF!)*$W492)","v":""},{"$f":"IF(AU492=\"\",\"\",(AU492/#REF!)*$W492)","v":""},{"$f":"IF(AV492=\"\",\"\",(AV492/#REF!)*$W492)","v":""},{"$f":"IF(AW492=\"\",\"\",(AW492/#REF!)*$W492)","v":""},{"$f":"IF(AX492=\"\",\"\",(AX492/#REF!)*$W492)","v":""},{"$f":"IF(AY492=\"\",\"\",(AY492/#REF!)*$W492)","v":""},""]
[null,81383,null,null,"Sewer Gravity",null,"GL04/G1/04 - GL04/G1/03",null,null,225,null,0,37505.8969,null,1,37505.8969,null,null,{"$f":"IF(Q493=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q493,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q493,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U493,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37505.8969,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD493=\"\",\"\",(AD493/#REF!)*$W493)","v":""},"",37505.8969,"","","",{"$f":"IF(AJ493=\"\",\"\",(AJ493/#REF!)*$W493)","v":""},{"$f":"IF(AK493=\"\",\"\",(AK493/#REF!)*$W493)","v":""},{"$f":"IF(AL493=\"\",\"\",(AL493/#REF!)*$W493)","v":""},{"$f":"IF(AM493=\"\",\"\",(AM493/#REF!)*$W493)","v":""},{"$f":"IF(AN493=\"\",\"\",(AN493/#REF!)*$W493)","v":""},{"$f":"IF(AO493=\"\",\"\",(AO493/#REF!)*$W493)","v":""},{"$f":"IF(AP493=\"\",\"\",(AP493/#REF!)*$W493)","v":""},{"$f":"IF(AQ493=\"\",\"\",(AQ493/#REF!)*$W493)","v":""},{"$f":"IF(AR493=\"\",\"\",(AR493/#REF!)*$W493)","v":""},{"$f":"IF(AS493=\"\",\"\",(AS493/#REF!)*$W493)","v":""},{"$f":"IF(AT493=\"\",\"\",(AT493/#REF!)*$W493)","v":""},{"$f":"IF(AU493=\"\",\"\",(AU493/#REF!)*$W493)","v":""},{"$f":"IF(AV493=\"\",\"\",(AV493/#REF!)*$W493)","v":""},{"$f":"IF(AW493=\"\",\"\",(AW493/#REF!)*$W493)","v":""},{"$f":"IF(AX493=\"\",\"\",(AX493/#REF!)*$W493)","v":""},{"$f":"IF(AY493=\"\",\"\",(AY493/#REF!)*$W493)","v":""},""]
[null,81384,null,null,"Sewer Gravity",null,"GL04/G1/05 - GL04/G1/04",null,null,225,null,0,24235.444599999999,null,1,24235.444599999999,null,null,{"$f":"IF(Q494=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q494,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q494,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U494,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24235.444599999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD494=\"\",\"\",(AD494/#REF!)*$W494)","v":""},"",24235.444599999999,"","","",{"$f":"IF(AJ494=\"\",\"\",(AJ494/#REF!)*$W494)","v":""},{"$f":"IF(AK494=\"\",\"\",(AK494/#REF!)*$W494)","v":""},{"$f":"IF(AL494=\"\",\"\",(AL494/#REF!)*$W494)","v":""},{"$f":"IF(AM494=\"\",\"\",(AM494/#REF!)*$W494)","v":""},{"$f":"IF(AN494=\"\",\"\",(AN494/#REF!)*$W494)","v":""},{"$f":"IF(AO494=\"\",\"\",(AO494/#REF!)*$W494)","v":""},{"$f":"IF(AP494=\"\",\"\",(AP494/#REF!)*$W494)","v":""},{"$f":"IF(AQ494=\"\",\"\",(AQ494/#REF!)*$W494)","v":""},{"$f":"IF(AR494=\"\",\"\",(AR494/#REF!)*$W494)","v":""},{"$f":"IF(AS494=\"\",\"\",(AS494/#REF!)*$W494)","v":""},{"$f":"IF(AT494=\"\",\"\",(AT494/#REF!)*$W494)","v":""},{"$f":"IF(AU494=\"\",\"\",(AU494/#REF!)*$W494)","v":""},{"$f":"IF(AV494=\"\",\"\",(AV494/#REF!)*$W494)","v":""},{"$f":"IF(AW494=\"\",\"\",(AW494/#REF!)*$W494)","v":""},{"$f":"IF(AX494=\"\",\"\",(AX494/#REF!)*$W494)","v":""},{"$f":"IF(AY494=\"\",\"\",(AY494/#REF!)*$W494)","v":""},""]
[null,81394,null,null,"Sewer Gravity",null,"GL04/G1/06 - GL04/G1/05",null,null,225,null,0,31545.4395,null,1,31545.4395,null,null,{"$f":"IF(Q495=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q495,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q495,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U495,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31545.4395,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD495=\"\",\"\",(AD495/#REF!)*$W495)","v":""},"",31545.4395,"","","",{"$f":"IF(AJ495=\"\",\"\",(AJ495/#REF!)*$W495)","v":""},{"$f":"IF(AK495=\"\",\"\",(AK495/#REF!)*$W495)","v":""},{"$f":"IF(AL495=\"\",\"\",(AL495/#REF!)*$W495)","v":""},{"$f":"IF(AM495=\"\",\"\",(AM495/#REF!)*$W495)","v":""},{"$f":"IF(AN495=\"\",\"\",(AN495/#REF!)*$W495)","v":""},{"$f":"IF(AO495=\"\",\"\",(AO495/#REF!)*$W495)","v":""},{"$f":"IF(AP495=\"\",\"\",(AP495/#REF!)*$W495)","v":""},{"$f":"IF(AQ495=\"\",\"\",(AQ495/#REF!)*$W495)","v":""},{"$f":"IF(AR495=\"\",\"\",(AR495/#REF!)*$W495)","v":""},{"$f":"IF(AS495=\"\",\"\",(AS495/#REF!)*$W495)","v":""},{"$f":"IF(AT495=\"\",\"\",(AT495/#REF!)*$W495)","v":""},{"$f":"IF(AU495=\"\",\"\",(AU495/#REF!)*$W495)","v":""},{"$f":"IF(AV495=\"\",\"\",(AV495/#REF!)*$W495)","v":""},{"$f":"IF(AW495=\"\",\"\",(AW495/#REF!)*$W495)","v":""},{"$f":"IF(AX495=\"\",\"\",(AX495/#REF!)*$W495)","v":""},{"$f":"IF(AY495=\"\",\"\",(AY495/#REF!)*$W495)","v":""},""]
[null,81402,null,null,"Sewer Gravity",null,"GL04/G1/07 - GL04/G1/06",null,null,225,null,0,22098.676899999999,null,1,22098.676899999999,null,null,{"$f":"IF(Q496=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q496,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q496,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U496,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22098.676899999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD496=\"\",\"\",(AD496/#REF!)*$W496)","v":""},"",22098.676899999999,"","","",{"$f":"IF(AJ496=\"\",\"\",(AJ496/#REF!)*$W496)","v":""},{"$f":"IF(AK496=\"\",\"\",(AK496/#REF!)*$W496)","v":""},{"$f":"IF(AL496=\"\",\"\",(AL496/#REF!)*$W496)","v":""},{"$f":"IF(AM496=\"\",\"\",(AM496/#REF!)*$W496)","v":""},{"$f":"IF(AN496=\"\",\"\",(AN496/#REF!)*$W496)","v":""},{"$f":"IF(AO496=\"\",\"\",(AO496/#REF!)*$W496)","v":""},{"$f":"IF(AP496=\"\",\"\",(AP496/#REF!)*$W496)","v":""},{"$f":"IF(AQ496=\"\",\"\",(AQ496/#REF!)*$W496)","v":""},{"$f":"IF(AR496=\"\",\"\",(AR496/#REF!)*$W496)","v":""},{"$f":"IF(AS496=\"\",\"\",(AS496/#REF!)*$W496)","v":""},{"$f":"IF(AT496=\"\",\"\",(AT496/#REF!)*$W496)","v":""},{"$f":"IF(AU496=\"\",\"\",(AU496/#REF!)*$W496)","v":""},{"$f":"IF(AV496=\"\",\"\",(AV496/#REF!)*$W496)","v":""},{"$f":"IF(AW496=\"\",\"\",(AW496/#REF!)*$W496)","v":""},{"$f":"IF(AX496=\"\",\"\",(AX496/#REF!)*$W496)","v":""},{"$f":"IF(AY496=\"\",\"\",(AY496/#REF!)*$W496)","v":""},""]
[null,81411,null,null,"Sewer Gravity",null,"GL04/G4/1 - GL04/G1/07",null,null,225,null,0,23616.906599999998,null,1,23616.906599999998,null,null,{"$f":"IF(Q497=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q497,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q497,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U497,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23616.906599999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD497=\"\",\"\",(AD497/#REF!)*$W497)","v":""},"",23616.906599999998,"","","",{"$f":"IF(AJ497=\"\",\"\",(AJ497/#REF!)*$W497)","v":""},{"$f":"IF(AK497=\"\",\"\",(AK497/#REF!)*$W497)","v":""},{"$f":"IF(AL497=\"\",\"\",(AL497/#REF!)*$W497)","v":""},{"$f":"IF(AM497=\"\",\"\",(AM497/#REF!)*$W497)","v":""},{"$f":"IF(AN497=\"\",\"\",(AN497/#REF!)*$W497)","v":""},{"$f":"IF(AO497=\"\",\"\",(AO497/#REF!)*$W497)","v":""},{"$f":"IF(AP497=\"\",\"\",(AP497/#REF!)*$W497)","v":""},{"$f":"IF(AQ497=\"\",\"\",(AQ497/#REF!)*$W497)","v":""},{"$f":"IF(AR497=\"\",\"\",(AR497/#REF!)*$W497)","v":""},{"$f":"IF(AS497=\"\",\"\",(AS497/#REF!)*$W497)","v":""},{"$f":"IF(AT497=\"\",\"\",(AT497/#REF!)*$W497)","v":""},{"$f":"IF(AU497=\"\",\"\",(AU497/#REF!)*$W497)","v":""},{"$f":"IF(AV497=\"\",\"\",(AV497/#REF!)*$W497)","v":""},{"$f":"IF(AW497=\"\",\"\",(AW497/#REF!)*$W497)","v":""},{"$f":"IF(AX497=\"\",\"\",(AX497/#REF!)*$W497)","v":""},{"$f":"IF(AY497=\"\",\"\",(AY497/#REF!)*$W497)","v":""},""]
[null,41201,null,null,"Sewer Gravity",null,"GL07/08/05A - GL07/08/05",null,null,150,null,0,10749.0381,null,1,10749.0381,null,null,{"$f":"IF(Q498=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q498,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q498,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U498,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10749.0381,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD498=\"\",\"\",(AD498/#REF!)*$W498)","v":""},"",10749.0381,"","","",{"$f":"IF(AJ498=\"\",\"\",(AJ498/#REF!)*$W498)","v":""},{"$f":"IF(AK498=\"\",\"\",(AK498/#REF!)*$W498)","v":""},{"$f":"IF(AL498=\"\",\"\",(AL498/#REF!)*$W498)","v":""},{"$f":"IF(AM498=\"\",\"\",(AM498/#REF!)*$W498)","v":""},{"$f":"IF(AN498=\"\",\"\",(AN498/#REF!)*$W498)","v":""},{"$f":"IF(AO498=\"\",\"\",(AO498/#REF!)*$W498)","v":""},{"$f":"IF(AP498=\"\",\"\",(AP498/#REF!)*$W498)","v":""},{"$f":"IF(AQ498=\"\",\"\",(AQ498/#REF!)*$W498)","v":""},{"$f":"IF(AR498=\"\",\"\",(AR498/#REF!)*$W498)","v":""},{"$f":"IF(AS498=\"\",\"\",(AS498/#REF!)*$W498)","v":""},{"$f":"IF(AT498=\"\",\"\",(AT498/#REF!)*$W498)","v":""},{"$f":"IF(AU498=\"\",\"\",(AU498/#REF!)*$W498)","v":""},{"$f":"IF(AV498=\"\",\"\",(AV498/#REF!)*$W498)","v":""},{"$f":"IF(AW498=\"\",\"\",(AW498/#REF!)*$W498)","v":""},{"$f":"IF(AX498=\"\",\"\",(AX498/#REF!)*$W498)","v":""},{"$f":"IF(AY498=\"\",\"\",(AY498/#REF!)*$W498)","v":""},""]
[null,41202,null,null,"Sewer Gravity",null,"GL07/08/06 - GL07/08/05A",null,null,150,null,0,5527.2042000000001,null,1,5527.2042000000001,null,null,{"$f":"IF(Q499=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q499,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q499,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U499,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5527.2042000000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD499=\"\",\"\",(AD499/#REF!)*$W499)","v":""},"",5527.2042000000001,"","","",{"$f":"IF(AJ499=\"\",\"\",(AJ499/#REF!)*$W499)","v":""},{"$f":"IF(AK499=\"\",\"\",(AK499/#REF!)*$W499)","v":""},{"$f":"IF(AL499=\"\",\"\",(AL499/#REF!)*$W499)","v":""},{"$f":"IF(AM499=\"\",\"\",(AM499/#REF!)*$W499)","v":""},{"$f":"IF(AN499=\"\",\"\",(AN499/#REF!)*$W499)","v":""},{"$f":"IF(AO499=\"\",\"\",(AO499/#REF!)*$W499)","v":""},{"$f":"IF(AP499=\"\",\"\",(AP499/#REF!)*$W499)","v":""},{"$f":"IF(AQ499=\"\",\"\",(AQ499/#REF!)*$W499)","v":""},{"$f":"IF(AR499=\"\",\"\",(AR499/#REF!)*$W499)","v":""},{"$f":"IF(AS499=\"\",\"\",(AS499/#REF!)*$W499)","v":""},{"$f":"IF(AT499=\"\",\"\",(AT499/#REF!)*$W499)","v":""},{"$f":"IF(AU499=\"\",\"\",(AU499/#REF!)*$W499)","v":""},{"$f":"IF(AV499=\"\",\"\",(AV499/#REF!)*$W499)","v":""},{"$f":"IF(AW499=\"\",\"\",(AW499/#REF!)*$W499)","v":""},{"$f":"IF(AX499=\"\",\"\",(AX499/#REF!)*$W499)","v":""},{"$f":"IF(AY499=\"\",\"\",(AY499/#REF!)*$W499)","v":""},""]
[null,41203,null,null,"Sewer Gravity",null,"GL07/08/07 - GL07/08/06",null,null,150,null,0,4733.2412000000004,null,1,4733.2412000000004,null,null,{"$f":"IF(Q500=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q500,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q500,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U500,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4733.2412000000004,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD500=\"\",\"\",(AD500/#REF!)*$W500)","v":""},"",4733.2412000000004,"","","",{"$f":"IF(AJ500=\"\",\"\",(AJ500/#REF!)*$W500)","v":""},{"$f":"IF(AK500=\"\",\"\",(AK500/#REF!)*$W500)","v":""},{"$f":"IF(AL500=\"\",\"\",(AL500/#REF!)*$W500)","v":""},{"$f":"IF(AM500=\"\",\"\",(AM500/#REF!)*$W500)","v":""},{"$f":"IF(AN500=\"\",\"\",(AN500/#REF!)*$W500)","v":""},{"$f":"IF(AO500=\"\",\"\",(AO500/#REF!)*$W500)","v":""},{"$f":"IF(AP500=\"\",\"\",(AP500/#REF!)*$W500)","v":""},{"$f":"IF(AQ500=\"\",\"\",(AQ500/#REF!)*$W500)","v":""},{"$f":"IF(AR500=\"\",\"\",(AR500/#REF!)*$W500)","v":""},{"$f":"IF(AS500=\"\",\"\",(AS500/#REF!)*$W500)","v":""},{"$f":"IF(AT500=\"\",\"\",(AT500/#REF!)*$W500)","v":""},{"$f":"IF(AU500=\"\",\"\",(AU500/#REF!)*$W500)","v":""},{"$f":"IF(AV500=\"\",\"\",(AV500/#REF!)*$W500)","v":""},{"$f":"IF(AW500=\"\",\"\",(AW500/#REF!)*$W500)","v":""},{"$f":"IF(AX500=\"\",\"\",(AX500/#REF!)*$W500)","v":""},{"$f":"IF(AY500=\"\",\"\",(AY500/#REF!)*$W500)","v":""},""]
[null,41204,null,null,"Sewer Gravity",null,"GL07/08/08 - GL07/08/07",null,null,150,null,0,11298.7048,null,1,11298.7048,null,null,{"$f":"IF(Q501=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q501,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q501,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U501,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11298.7048,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD501=\"\",\"\",(AD501/#REF!)*$W501)","v":""},"",11298.7048,"","","",{"$f":"IF(AJ501=\"\",\"\",(AJ501/#REF!)*$W501)","v":""},{"$f":"IF(AK501=\"\",\"\",(AK501/#REF!)*$W501)","v":""},{"$f":"IF(AL501=\"\",\"\",(AL501/#REF!)*$W501)","v":""},{"$f":"IF(AM501=\"\",\"\",(AM501/#REF!)*$W501)","v":""},{"$f":"IF(AN501=\"\",\"\",(AN501/#REF!)*$W501)","v":""},{"$f":"IF(AO501=\"\",\"\",(AO501/#REF!)*$W501)","v":""},{"$f":"IF(AP501=\"\",\"\",(AP501/#REF!)*$W501)","v":""},{"$f":"IF(AQ501=\"\",\"\",(AQ501/#REF!)*$W501)","v":""},{"$f":"IF(AR501=\"\",\"\",(AR501/#REF!)*$W501)","v":""},{"$f":"IF(AS501=\"\",\"\",(AS501/#REF!)*$W501)","v":""},{"$f":"IF(AT501=\"\",\"\",(AT501/#REF!)*$W501)","v":""},{"$f":"IF(AU501=\"\",\"\",(AU501/#REF!)*$W501)","v":""},{"$f":"IF(AV501=\"\",\"\",(AV501/#REF!)*$W501)","v":""},{"$f":"IF(AW501=\"\",\"\",(AW501/#REF!)*$W501)","v":""},{"$f":"IF(AX501=\"\",\"\",(AX501/#REF!)*$W501)","v":""},{"$f":"IF(AY501=\"\",\"\",(AY501/#REF!)*$W501)","v":""},""]
[null,16601,null,null,"Sewer Gravity",null,"GL04/G4-10/1 - GL04/G4/1",null,null,225,null,0,50607.656999999999,null,1,50607.656999999999,null,null,{"$f":"IF(Q505=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q505,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q505,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U505,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50607.656999999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD505=\"\",\"\",(AD505/#REF!)*$W505)","v":""},"",50607.656999999999,"","","",{"$f":"IF(AJ505=\"\",\"\",(AJ505/#REF!)*$W505)","v":""},{"$f":"IF(AK505=\"\",\"\",(AK505/#REF!)*$W505)","v":""},{"$f":"IF(AL505=\"\",\"\",(AL505/#REF!)*$W505)","v":""},{"$f":"IF(AM505=\"\",\"\",(AM505/#REF!)*$W505)","v":""},{"$f":"IF(AN505=\"\",\"\",(AN505/#REF!)*$W505)","v":""},{"$f":"IF(AO505=\"\",\"\",(AO505/#REF!)*$W505)","v":""},{"$f":"IF(AP505=\"\",\"\",(AP505/#REF!)*$W505)","v":""},{"$f":"IF(AQ505=\"\",\"\",(AQ505/#REF!)*$W505)","v":""},{"$f":"IF(AR505=\"\",\"\",(AR505/#REF!)*$W505)","v":""},{"$f":"IF(AS505=\"\",\"\",(AS505/#REF!)*$W505)","v":""},{"$f":"IF(AT505=\"\",\"\",(AT505/#REF!)*$W505)","v":""},{"$f":"IF(AU505=\"\",\"\",(AU505/#REF!)*$W505)","v":""},{"$f":"IF(AV505=\"\",\"\",(AV505/#REF!)*$W505)","v":""},{"$f":"IF(AW505=\"\",\"\",(AW505/#REF!)*$W505)","v":""},{"$f":"IF(AX505=\"\",\"\",(AX505/#REF!)*$W505)","v":""},{"$f":"IF(AY505=\"\",\"\",(AY505/#REF!)*$W505)","v":""},""]
[null,83512,null,null,"Sewer Gravity",null,"NM13/A/03 - NM13/A/02",null,null,225,null,0,33738.438000000002,null,1,33738.438000000002,null,null,{"$f":"IF(Q510=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q510,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q510,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U510,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},33738.438000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD510=\"\",\"\",(AD510/#REF!)*$W510)","v":""},"",33738.438000000002,"","","",{"$f":"IF(AJ510=\"\",\"\",(AJ510/#REF!)*$W510)","v":""},{"$f":"IF(AK510=\"\",\"\",(AK510/#REF!)*$W510)","v":""},{"$f":"IF(AL510=\"\",\"\",(AL510/#REF!)*$W510)","v":""},{"$f":"IF(AM510=\"\",\"\",(AM510/#REF!)*$W510)","v":""},{"$f":"IF(AN510=\"\",\"\",(AN510/#REF!)*$W510)","v":""},{"$f":"IF(AO510=\"\",\"\",(AO510/#REF!)*$W510)","v":""},{"$f":"IF(AP510=\"\",\"\",(AP510/#REF!)*$W510)","v":""},{"$f":"IF(AQ510=\"\",\"\",(AQ510/#REF!)*$W510)","v":""},{"$f":"IF(AR510=\"\",\"\",(AR510/#REF!)*$W510)","v":""},{"$f":"IF(AS510=\"\",\"\",(AS510/#REF!)*$W510)","v":""},{"$f":"IF(AT510=\"\",\"\",(AT510/#REF!)*$W510)","v":""},{"$f":"IF(AU510=\"\",\"\",(AU510/#REF!)*$W510)","v":""},{"$f":"IF(AV510=\"\",\"\",(AV510/#REF!)*$W510)","v":""},{"$f":"IF(AW510=\"\",\"\",(AW510/#REF!)*$W510)","v":""},{"$f":"IF(AX510=\"\",\"\",(AX510/#REF!)*$W510)","v":""},{"$f":"IF(AY510=\"\",\"\",(AY510/#REF!)*$W510)","v":""},""]
[null,15052,null,null,"Sewer Gravity",null,"NM01/10/06 - NM01/10/05",null,null,225,null,0,8238.9629000000004,null,1,8238.9629000000004,null,null,{"$f":"IF(Q513=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q513,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q513,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U513,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8238.9629000000004,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD513=\"\",\"\",(AD513/#REF!)*$W513)","v":""},"",8238.9629000000004,"","","",{"$f":"IF(AJ513=\"\",\"\",(AJ513/#REF!)*$W513)","v":""},{"$f":"IF(AK513=\"\",\"\",(AK513/#REF!)*$W513)","v":""},{"$f":"IF(AL513=\"\",\"\",(AL513/#REF!)*$W513)","v":""},{"$f":"IF(AM513=\"\",\"\",(AM513/#REF!)*$W513)","v":""},{"$f":"IF(AN513=\"\",\"\",(AN513/#REF!)*$W513)","v":""},{"$f":"IF(AO513=\"\",\"\",(AO513/#REF!)*$W513)","v":""},{"$f":"IF(AP513=\"\",\"\",(AP513/#REF!)*$W513)","v":""},{"$f":"IF(AQ513=\"\",\"\",(AQ513/#REF!)*$W513)","v":""},{"$f":"IF(AR513=\"\",\"\",(AR513/#REF!)*$W513)","v":""},{"$f":"IF(AS513=\"\",\"\",(AS513/#REF!)*$W513)","v":""},{"$f":"IF(AT513=\"\",\"\",(AT513/#REF!)*$W513)","v":""},{"$f":"IF(AU513=\"\",\"\",(AU513/#REF!)*$W513)","v":""},{"$f":"IF(AV513=\"\",\"\",(AV513/#REF!)*$W513)","v":""},{"$f":"IF(AW513=\"\",\"\",(AW513/#REF!)*$W513)","v":""},{"$f":"IF(AX513=\"\",\"\",(AX513/#REF!)*$W513)","v":""},{"$f":"IF(AY513=\"\",\"\",(AY513/#REF!)*$W513)","v":""},""]
[null,14988,null,null,"Sewer Gravity",null,"NM01/C/4-1 - NM01/C/4",null,null,525,null,0,104763.4512,null,1,104763.4512,null,null,{"$f":"IF(Q515=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q515,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q515,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U515,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},104763.4512,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD515=\"\",\"\",(AD515/#REF!)*$W515)","v":""},"",104763.4512,"","","",{"$f":"IF(AJ515=\"\",\"\",(AJ515/#REF!)*$W515)","v":""},{"$f":"IF(AK515=\"\",\"\",(AK515/#REF!)*$W515)","v":""},{"$f":"IF(AL515=\"\",\"\",(AL515/#REF!)*$W515)","v":""},{"$f":"IF(AM515=\"\",\"\",(AM515/#REF!)*$W515)","v":""},{"$f":"IF(AN515=\"\",\"\",(AN515/#REF!)*$W515)","v":""},{"$f":"IF(AO515=\"\",\"\",(AO515/#REF!)*$W515)","v":""},{"$f":"IF(AP515=\"\",\"\",(AP515/#REF!)*$W515)","v":""},{"$f":"IF(AQ515=\"\",\"\",(AQ515/#REF!)*$W515)","v":""},{"$f":"IF(AR515=\"\",\"\",(AR515/#REF!)*$W515)","v":""},{"$f":"IF(AS515=\"\",\"\",(AS515/#REF!)*$W515)","v":""},{"$f":"IF(AT515=\"\",\"\",(AT515/#REF!)*$W515)","v":""},{"$f":"IF(AU515=\"\",\"\",(AU515/#REF!)*$W515)","v":""},{"$f":"IF(AV515=\"\",\"\",(AV515/#REF!)*$W515)","v":""},{"$f":"IF(AW515=\"\",\"\",(AW515/#REF!)*$W515)","v":""},{"$f":"IF(AX515=\"\",\"\",(AX515/#REF!)*$W515)","v":""},{"$f":"IF(AY515=\"\",\"\",(AY515/#REF!)*$W515)","v":""},""]
[null,15049,null,null,"Sewer Gravity",null,"NM01/10/09 - NM01/10/08",null,null,225,null,0,13416.922200000001,null,1,13416.922200000001,null,null,{"$f":"IF(Q520=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q520,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q520,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U520,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13416.922200000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD520=\"\",\"\",(AD520/#REF!)*$W520)","v":""},"",13416.922200000001,"","","",{"$f":"IF(AJ520=\"\",\"\",(AJ520/#REF!)*$W520)","v":""},{"$f":"IF(AK520=\"\",\"\",(AK520/#REF!)*$W520)","v":""},{"$f":"IF(AL520=\"\",\"\",(AL520/#REF!)*$W520)","v":""},{"$f":"IF(AM520=\"\",\"\",(AM520/#REF!)*$W520)","v":""},{"$f":"IF(AN520=\"\",\"\",(AN520/#REF!)*$W520)","v":""},{"$f":"IF(AO520=\"\",\"\",(AO520/#REF!)*$W520)","v":""},{"$f":"IF(AP520=\"\",\"\",(AP520/#REF!)*$W520)","v":""},{"$f":"IF(AQ520=\"\",\"\",(AQ520/#REF!)*$W520)","v":""},{"$f":"IF(AR520=\"\",\"\",(AR520/#REF!)*$W520)","v":""},{"$f":"IF(AS520=\"\",\"\",(AS520/#REF!)*$W520)","v":""},{"$f":"IF(AT520=\"\",\"\",(AT520/#REF!)*$W520)","v":""},{"$f":"IF(AU520=\"\",\"\",(AU520/#REF!)*$W520)","v":""},{"$f":"IF(AV520=\"\",\"\",(AV520/#REF!)*$W520)","v":""},{"$f":"IF(AW520=\"\",\"\",(AW520/#REF!)*$W520)","v":""},{"$f":"IF(AX520=\"\",\"\",(AX520/#REF!)*$W520)","v":""},{"$f":"IF(AY520=\"\",\"\",(AY520/#REF!)*$W520)","v":""},""]
[null,15054,null,null,"Sewer Gravity",null,"NM01/10/04 - NM01/10/03",null,null,225,null,0,17793.871200000001,null,1,17793.871200000001,null,null,{"$f":"IF(Q524=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q524,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q524,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U524,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17793.871200000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD524=\"\",\"\",(AD524/#REF!)*$W524)","v":""},"",17793.871200000001,"","","",{"$f":"IF(AJ524=\"\",\"\",(AJ524/#REF!)*$W524)","v":""},{"$f":"IF(AK524=\"\",\"\",(AK524/#REF!)*$W524)","v":""},{"$f":"IF(AL524=\"\",\"\",(AL524/#REF!)*$W524)","v":""},{"$f":"IF(AM524=\"\",\"\",(AM524/#REF!)*$W524)","v":""},{"$f":"IF(AN524=\"\",\"\",(AN524/#REF!)*$W524)","v":""},{"$f":"IF(AO524=\"\",\"\",(AO524/#REF!)*$W524)","v":""},{"$f":"IF(AP524=\"\",\"\",(AP524/#REF!)*$W524)","v":""},{"$f":"IF(AQ524=\"\",\"\",(AQ524/#REF!)*$W524)","v":""},{"$f":"IF(AR524=\"\",\"\",(AR524/#REF!)*$W524)","v":""},{"$f":"IF(AS524=\"\",\"\",(AS524/#REF!)*$W524)","v":""},{"$f":"IF(AT524=\"\",\"\",(AT524/#REF!)*$W524)","v":""},{"$f":"IF(AU524=\"\",\"\",(AU524/#REF!)*$W524)","v":""},{"$f":"IF(AV524=\"\",\"\",(AV524/#REF!)*$W524)","v":""},{"$f":"IF(AW524=\"\",\"\",(AW524/#REF!)*$W524)","v":""},{"$f":"IF(AX524=\"\",\"\",(AX524/#REF!)*$W524)","v":""},{"$f":"IF(AY524=\"\",\"\",(AY524/#REF!)*$W524)","v":""},""]
[null,15055,null,null,"Sewer Gravity",null,"NM01/10/03 - NM01/10/2-1",null,null,225,null,0,15819.953,null,1,15819.953,null,null,{"$f":"IF(Q525=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q525,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q525,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U525,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15819.953,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD525=\"\",\"\",(AD525/#REF!)*$W525)","v":""},"",15819.953,"","","",{"$f":"IF(AJ525=\"\",\"\",(AJ525/#REF!)*$W525)","v":""},{"$f":"IF(AK525=\"\",\"\",(AK525/#REF!)*$W525)","v":""},{"$f":"IF(AL525=\"\",\"\",(AL525/#REF!)*$W525)","v":""},{"$f":"IF(AM525=\"\",\"\",(AM525/#REF!)*$W525)","v":""},{"$f":"IF(AN525=\"\",\"\",(AN525/#REF!)*$W525)","v":""},{"$f":"IF(AO525=\"\",\"\",(AO525/#REF!)*$W525)","v":""},{"$f":"IF(AP525=\"\",\"\",(AP525/#REF!)*$W525)","v":""},{"$f":"IF(AQ525=\"\",\"\",(AQ525/#REF!)*$W525)","v":""},{"$f":"IF(AR525=\"\",\"\",(AR525/#REF!)*$W525)","v":""},{"$f":"IF(AS525=\"\",\"\",(AS525/#REF!)*$W525)","v":""},{"$f":"IF(AT525=\"\",\"\",(AT525/#REF!)*$W525)","v":""},{"$f":"IF(AU525=\"\",\"\",(AU525/#REF!)*$W525)","v":""},{"$f":"IF(AV525=\"\",\"\",(AV525/#REF!)*$W525)","v":""},{"$f":"IF(AW525=\"\",\"\",(AW525/#REF!)*$W525)","v":""},{"$f":"IF(AX525=\"\",\"\",(AX525/#REF!)*$W525)","v":""},{"$f":"IF(AY525=\"\",\"\",(AY525/#REF!)*$W525)","v":""},""]
[null,14984,null,null,"Sewer Gravity",null,"NM01/C/8 - NM01/C/7",null,null,450,null,0,119456.0374,null,1,119456.0374,null,null,{"$f":"IF(Q529=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q529,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q529,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U529,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},119456.0374,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE529:AY529)","v":52373},{"$f":"IF(AD529=\"\",\"\",(AD529/#REF!)*$W529)","v":""},{"$f":"IF(AE529=\"\",\"\",(AE529/$AZ529)*$W529)","v":""},{"$f":"IF(AF529=\"\",\"\",(AF529/$AZ529)*$W529)","v":119456.0374},{"$f":"IF(AG529=\"\",\"\",(AG529/$AZ529)*$W529)","v":""},{"$f":"IF(AH529=\"\",\"\",(AH529/$AZ529)*$W529)","v":""},{"$f":"IF(AI529=\"\",\"\",(AI529/$AZ529)*$W529)","v":""},{"$f":"IF(AJ529=\"\",\"\",(AJ529/#REF!)*$W529)","v":""},{"$f":"IF(AK529=\"\",\"\",(AK529/#REF!)*$W529)","v":""},{"$f":"IF(AL529=\"\",\"\",(AL529/#REF!)*$W529)","v":""},{"$f":"IF(AM529=\"\",\"\",(AM529/#REF!)*$W529)","v":""},{"$f":"IF(AN529=\"\",\"\",(AN529/#REF!)*$W529)","v":""},{"$f":"IF(AO529=\"\",\"\",(AO529/#REF!)*$W529)","v":""},{"$f":"IF(AP529=\"\",\"\",(AP529/#REF!)*$W529)","v":""},{"$f":"IF(AQ529=\"\",\"\",(AQ529/#REF!)*$W529)","v":""},{"$f":"IF(AR529=\"\",\"\",(AR529/#REF!)*$W529)","v":""},{"$f":"IF(AS529=\"\",\"\",(AS529/#REF!)*$W529)","v":""},{"$f":"IF(AT529=\"\",\"\",(AT529/#REF!)*$W529)","v":""},{"$f":"IF(AU529=\"\",\"\",(AU529/#REF!)*$W529)","v":""},{"$f":"IF(AV529=\"\",\"\",(AV529/#REF!)*$W529)","v":""},{"$f":"IF(AW529=\"\",\"\",(AW529/#REF!)*$W529)","v":""},{"$f":"IF(AX529=\"\",\"\",(AX529/#REF!)*$W529)","v":""},{"$f":"IF(AY529=\"\",\"\",(AY529/#REF!)*$W529)","v":""},""]
[null,14982,null,null,"Sewer Gravity",null,"NM01/C/10 - NM01/C/9",null,null,450,null,0,55446.348299999998,null,1,55446.348299999998,null,null,{"$f":"IF(Q533=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q533,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q533,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U533,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55446.348299999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD533=\"\",\"\",(AD533/#REF!)*$W533)","v":""},"",55446.348299999998,"","","",{"$f":"IF(AJ533=\"\",\"\",(AJ533/#REF!)*$W533)","v":""},{"$f":"IF(AK533=\"\",\"\",(AK533/#REF!)*$W533)","v":""},{"$f":"IF(AL533=\"\",\"\",(AL533/#REF!)*$W533)","v":""},{"$f":"IF(AM533=\"\",\"\",(AM533/#REF!)*$W533)","v":""},{"$f":"IF(AN533=\"\",\"\",(AN533/#REF!)*$W533)","v":""},{"$f":"IF(AO533=\"\",\"\",(AO533/#REF!)*$W533)","v":""},{"$f":"IF(AP533=\"\",\"\",(AP533/#REF!)*$W533)","v":""},{"$f":"IF(AQ533=\"\",\"\",(AQ533/#REF!)*$W533)","v":""},{"$f":"IF(AR533=\"\",\"\",(AR533/#REF!)*$W533)","v":""},{"$f":"IF(AS533=\"\",\"\",(AS533/#REF!)*$W533)","v":""},{"$f":"IF(AT533=\"\",\"\",(AT533/#REF!)*$W533)","v":""},{"$f":"IF(AU533=\"\",\"\",(AU533/#REF!)*$W533)","v":""},{"$f":"IF(AV533=\"\",\"\",(AV533/#REF!)*$W533)","v":""},{"$f":"IF(AW533=\"\",\"\",(AW533/#REF!)*$W533)","v":""},{"$f":"IF(AX533=\"\",\"\",(AX533/#REF!)*$W533)","v":""},{"$f":"IF(AY533=\"\",\"\",(AY533/#REF!)*$W533)","v":""},""]
[null,14979,null,null,"Sewer Gravity",null,"NM01/C/13 - NM01/C/12",null,null,450,null,0,139968.69020000001,null,1,139968.69020000001,null,null,{"$f":"IF(Q536=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q536,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q536,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U536,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},139968.69020000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD536=\"\",\"\",(AD536/#REF!)*$W536)","v":""},"",139968.69020000001,"","","",{"$f":"IF(AJ536=\"\",\"\",(AJ536/#REF!)*$W536)","v":""},{"$f":"IF(AK536=\"\",\"\",(AK536/#REF!)*$W536)","v":""},{"$f":"IF(AL536=\"\",\"\",(AL536/#REF!)*$W536)","v":""},{"$f":"IF(AM536=\"\",\"\",(AM536/#REF!)*$W536)","v":""},{"$f":"IF(AN536=\"\",\"\",(AN536/#REF!)*$W536)","v":""},{"$f":"IF(AO536=\"\",\"\",(AO536/#REF!)*$W536)","v":""},{"$f":"IF(AP536=\"\",\"\",(AP536/#REF!)*$W536)","v":""},{"$f":"IF(AQ536=\"\",\"\",(AQ536/#REF!)*$W536)","v":""},{"$f":"IF(AR536=\"\",\"\",(AR536/#REF!)*$W536)","v":""},{"$f":"IF(AS536=\"\",\"\",(AS536/#REF!)*$W536)","v":""},{"$f":"IF(AT536=\"\",\"\",(AT536/#REF!)*$W536)","v":""},{"$f":"IF(AU536=\"\",\"\",(AU536/#REF!)*$W536)","v":""},{"$f":"IF(AV536=\"\",\"\",(AV536/#REF!)*$W536)","v":""},{"$f":"IF(AW536=\"\",\"\",(AW536/#REF!)*$W536)","v":""},{"$f":"IF(AX536=\"\",\"\",(AX536/#REF!)*$W536)","v":""},{"$f":"IF(AY536=\"\",\"\",(AY536/#REF!)*$W536)","v":""},""]
[null,14976,null,null,"Sewer Gravity",null,"NM01/C/16 - NM01/C/15",null,null,375,null,0,45392.219799999999,null,1,45392.219799999999,null,null,{"$f":"IF(Q538=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q538,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q538,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U538,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45392.219799999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD538=\"\",\"\",(AD538/#REF!)*$W538)","v":""},"",45392.219799999999,"","","",{"$f":"IF(AJ538=\"\",\"\",(AJ538/#REF!)*$W538)","v":""},{"$f":"IF(AK538=\"\",\"\",(AK538/#REF!)*$W538)","v":""},{"$f":"IF(AL538=\"\",\"\",(AL538/#REF!)*$W538)","v":""},{"$f":"IF(AM538=\"\",\"\",(AM538/#REF!)*$W538)","v":""},{"$f":"IF(AN538=\"\",\"\",(AN538/#REF!)*$W538)","v":""},{"$f":"IF(AO538=\"\",\"\",(AO538/#REF!)*$W538)","v":""},{"$f":"IF(AP538=\"\",\"\",(AP538/#REF!)*$W538)","v":""},{"$f":"IF(AQ538=\"\",\"\",(AQ538/#REF!)*$W538)","v":""},{"$f":"IF(AR538=\"\",\"\",(AR538/#REF!)*$W538)","v":""},{"$f":"IF(AS538=\"\",\"\",(AS538/#REF!)*$W538)","v":""},{"$f":"IF(AT538=\"\",\"\",(AT538/#REF!)*$W538)","v":""},{"$f":"IF(AU538=\"\",\"\",(AU538/#REF!)*$W538)","v":""},{"$f":"IF(AV538=\"\",\"\",(AV538/#REF!)*$W538)","v":""},{"$f":"IF(AW538=\"\",\"\",(AW538/#REF!)*$W538)","v":""},{"$f":"IF(AX538=\"\",\"\",(AX538/#REF!)*$W538)","v":""},{"$f":"IF(AY538=\"\",\"\",(AY538/#REF!)*$W538)","v":""},""]
[null,14971,null,null,"Sewer Gravity",null,"NM01/C/21 - NM01/C/20",null,null,375,null,0,41123.439599999998,null,1,41123.439599999998,null,null,{"$f":"IF(Q544=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q544,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q544,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U544,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41123.439599999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD544=\"\",\"\",(AD544/#REF!)*$W544)","v":""},"",41123.439599999998,"","","",{"$f":"IF(AJ544=\"\",\"\",(AJ544/#REF!)*$W544)","v":""},{"$f":"IF(AK544=\"\",\"\",(AK544/#REF!)*$W544)","v":""},{"$f":"IF(AL544=\"\",\"\",(AL544/#REF!)*$W544)","v":""},{"$f":"IF(AM544=\"\",\"\",(AM544/#REF!)*$W544)","v":""},{"$f":"IF(AN544=\"\",\"\",(AN544/#REF!)*$W544)","v":""},{"$f":"IF(AO544=\"\",\"\",(AO544/#REF!)*$W544)","v":""},{"$f":"IF(AP544=\"\",\"\",(AP544/#REF!)*$W544)","v":""},{"$f":"IF(AQ544=\"\",\"\",(AQ544/#REF!)*$W544)","v":""},{"$f":"IF(AR544=\"\",\"\",(AR544/#REF!)*$W544)","v":""},{"$f":"IF(AS544=\"\",\"\",(AS544/#REF!)*$W544)","v":""},{"$f":"IF(AT544=\"\",\"\",(AT544/#REF!)*$W544)","v":""},{"$f":"IF(AU544=\"\",\"\",(AU544/#REF!)*$W544)","v":""},{"$f":"IF(AV544=\"\",\"\",(AV544/#REF!)*$W544)","v":""},{"$f":"IF(AW544=\"\",\"\",(AW544/#REF!)*$W544)","v":""},{"$f":"IF(AX544=\"\",\"\",(AX544/#REF!)*$W544)","v":""},{"$f":"IF(AY544=\"\",\"\",(AY544/#REF!)*$W544)","v":""},""]
[null,15331,null,null,"Sewer Gravity",null,"NM03/G/7 - NM03/G/6",null,null,225,null,0,27739.536199999999,null,1,27739.536199999999,null,null,{"$f":"IF(Q547=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q547,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q547,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U547,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27739.536199999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD547=\"\",\"\",(AD547/#REF!)*$W547)","v":""},"",27739.536199999999,"","","",{"$f":"IF(AJ547=\"\",\"\",(AJ547/#REF!)*$W547)","v":""},{"$f":"IF(AK547=\"\",\"\",(AK547/#REF!)*$W547)","v":""},{"$f":"IF(AL547=\"\",\"\",(AL547/#REF!)*$W547)","v":""},{"$f":"IF(AM547=\"\",\"\",(AM547/#REF!)*$W547)","v":""},{"$f":"IF(AN547=\"\",\"\",(AN547/#REF!)*$W547)","v":""},{"$f":"IF(AO547=\"\",\"\",(AO547/#REF!)*$W547)","v":""},{"$f":"IF(AP547=\"\",\"\",(AP547/#REF!)*$W547)","v":""},{"$f":"IF(AQ547=\"\",\"\",(AQ547/#REF!)*$W547)","v":""},{"$f":"IF(AR547=\"\",\"\",(AR547/#REF!)*$W547)","v":""},{"$f":"IF(AS547=\"\",\"\",(AS547/#REF!)*$W547)","v":""},{"$f":"IF(AT547=\"\",\"\",(AT547/#REF!)*$W547)","v":""},{"$f":"IF(AU547=\"\",\"\",(AU547/#REF!)*$W547)","v":""},{"$f":"IF(AV547=\"\",\"\",(AV547/#REF!)*$W547)","v":""},{"$f":"IF(AW547=\"\",\"\",(AW547/#REF!)*$W547)","v":""},{"$f":"IF(AX547=\"\",\"\",(AX547/#REF!)*$W547)","v":""},{"$f":"IF(AY547=\"\",\"\",(AY547/#REF!)*$W547)","v":""},""]
[null,15334,null,null,"Sewer Gravity",null,"NM03/G/4 - NM03/G/3",null,null,300,null,0,71461.161300000007,null,1,71461.161300000007,null,null,{"$f":"IF(Q549=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q549,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q549,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U549,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},71461.161300000007,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD549=\"\",\"\",(AD549/#REF!)*$W549)","v":""},"",71461.161300000007,"","","",{"$f":"IF(AJ549=\"\",\"\",(AJ549/#REF!)*$W549)","v":""},{"$f":"IF(AK549=\"\",\"\",(AK549/#REF!)*$W549)","v":""},{"$f":"IF(AL549=\"\",\"\",(AL549/#REF!)*$W549)","v":""},{"$f":"IF(AM549=\"\",\"\",(AM549/#REF!)*$W549)","v":""},{"$f":"IF(AN549=\"\",\"\",(AN549/#REF!)*$W549)","v":""},{"$f":"IF(AO549=\"\",\"\",(AO549/#REF!)*$W549)","v":""},{"$f":"IF(AP549=\"\",\"\",(AP549/#REF!)*$W549)","v":""},{"$f":"IF(AQ549=\"\",\"\",(AQ549/#REF!)*$W549)","v":""},{"$f":"IF(AR549=\"\",\"\",(AR549/#REF!)*$W549)","v":""},{"$f":"IF(AS549=\"\",\"\",(AS549/#REF!)*$W549)","v":""},{"$f":"IF(AT549=\"\",\"\",(AT549/#REF!)*$W549)","v":""},{"$f":"IF(AU549=\"\",\"\",(AU549/#REF!)*$W549)","v":""},{"$f":"IF(AV549=\"\",\"\",(AV549/#REF!)*$W549)","v":""},{"$f":"IF(AW549=\"\",\"\",(AW549/#REF!)*$W549)","v":""},{"$f":"IF(AX549=\"\",\"\",(AX549/#REF!)*$W549)","v":""},{"$f":"IF(AY549=\"\",\"\",(AY549/#REF!)*$W549)","v":""},""]
[null,15394,null,null,"Sewer Gravity",null,"NM03/F/5 - NM03/F/4",null,null,300,null,0,58337.050900000002,null,1,58337.050900000002,null,null,{"$f":"IF(Q552=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q552,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q552,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U552,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},58337.050900000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD552=\"\",\"\",(AD552/#REF!)*$W552)","v":""},"",58337.050900000002,"","","",{"$f":"IF(AJ552=\"\",\"\",(AJ552/#REF!)*$W552)","v":""},{"$f":"IF(AK552=\"\",\"\",(AK552/#REF!)*$W552)","v":""},{"$f":"IF(AL552=\"\",\"\",(AL552/#REF!)*$W552)","v":""},{"$f":"IF(AM552=\"\",\"\",(AM552/#REF!)*$W552)","v":""},{"$f":"IF(AN552=\"\",\"\",(AN552/#REF!)*$W552)","v":""},{"$f":"IF(AO552=\"\",\"\",(AO552/#REF!)*$W552)","v":""},{"$f":"IF(AP552=\"\",\"\",(AP552/#REF!)*$W552)","v":""},{"$f":"IF(AQ552=\"\",\"\",(AQ552/#REF!)*$W552)","v":""},{"$f":"IF(AR552=\"\",\"\",(AR552/#REF!)*$W552)","v":""},{"$f":"IF(AS552=\"\",\"\",(AS552/#REF!)*$W552)","v":""},{"$f":"IF(AT552=\"\",\"\",(AT552/#REF!)*$W552)","v":""},{"$f":"IF(AU552=\"\",\"\",(AU552/#REF!)*$W552)","v":""},{"$f":"IF(AV552=\"\",\"\",(AV552/#REF!)*$W552)","v":""},{"$f":"IF(AW552=\"\",\"\",(AW552/#REF!)*$W552)","v":""},{"$f":"IF(AX552=\"\",\"\",(AX552/#REF!)*$W552)","v":""},{"$f":"IF(AY552=\"\",\"\",(AY552/#REF!)*$W552)","v":""},""]
[null,15335,null,null,"Sewer Gravity",null,"NM03/G/3 - NM03/G/2",null,null,300,null,0,83069.209900000002,null,1,83069.209900000002,null,null,{"$f":"IF(Q557=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q557,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q557,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U557,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},83069.209900000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD557=\"\",\"\",(AD557/#REF!)*$W557)","v":""},"",83069.209900000002,"","","",{"$f":"IF(AJ557=\"\",\"\",(AJ557/#REF!)*$W557)","v":""},{"$f":"IF(AK557=\"\",\"\",(AK557/#REF!)*$W557)","v":""},{"$f":"IF(AL557=\"\",\"\",(AL557/#REF!)*$W557)","v":""},{"$f":"IF(AM557=\"\",\"\",(AM557/#REF!)*$W557)","v":""},{"$f":"IF(AN557=\"\",\"\",(AN557/#REF!)*$W557)","v":""},{"$f":"IF(AO557=\"\",\"\",(AO557/#REF!)*$W557)","v":""},{"$f":"IF(AP557=\"\",\"\",(AP557/#REF!)*$W557)","v":""},{"$f":"IF(AQ557=\"\",\"\",(AQ557/#REF!)*$W557)","v":""},{"$f":"IF(AR557=\"\",\"\",(AR557/#REF!)*$W557)","v":""},{"$f":"IF(AS557=\"\",\"\",(AS557/#REF!)*$W557)","v":""},{"$f":"IF(AT557=\"\",\"\",(AT557/#REF!)*$W557)","v":""},{"$f":"IF(AU557=\"\",\"\",(AU557/#REF!)*$W557)","v":""},{"$f":"IF(AV557=\"\",\"\",(AV557/#REF!)*$W557)","v":""},{"$f":"IF(AW557=\"\",\"\",(AW557/#REF!)*$W557)","v":""},{"$f":"IF(AX557=\"\",\"\",(AX557/#REF!)*$W557)","v":""},{"$f":"IF(AY557=\"\",\"\",(AY557/#REF!)*$W557)","v":""},""]
[null,15322,null,null,"Sewer Gravity",null,"NM03/G/16 - NM03/G/15",null,null,225,null,0,14961.727699999999,null,1,14961.727699999999,null,null,{"$f":"IF(Q560=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q560,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q560,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U560,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14961.727699999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD560=\"\",\"\",(AD560/#REF!)*$W560)","v":""},"",14961.727699999999,"","","",{"$f":"IF(AJ560=\"\",\"\",(AJ560/#REF!)*$W560)","v":""},{"$f":"IF(AK560=\"\",\"\",(AK560/#REF!)*$W560)","v":""},{"$f":"IF(AL560=\"\",\"\",(AL560/#REF!)*$W560)","v":""},{"$f":"IF(AM560=\"\",\"\",(AM560/#REF!)*$W560)","v":""},{"$f":"IF(AN560=\"\",\"\",(AN560/#REF!)*$W560)","v":""},{"$f":"IF(AO560=\"\",\"\",(AO560/#REF!)*$W560)","v":""},{"$f":"IF(AP560=\"\",\"\",(AP560/#REF!)*$W560)","v":""},{"$f":"IF(AQ560=\"\",\"\",(AQ560/#REF!)*$W560)","v":""},{"$f":"IF(AR560=\"\",\"\",(AR560/#REF!)*$W560)","v":""},{"$f":"IF(AS560=\"\",\"\",(AS560/#REF!)*$W560)","v":""},{"$f":"IF(AT560=\"\",\"\",(AT560/#REF!)*$W560)","v":""},{"$f":"IF(AU560=\"\",\"\",(AU560/#REF!)*$W560)","v":""},{"$f":"IF(AV560=\"\",\"\",(AV560/#REF!)*$W560)","v":""},{"$f":"IF(AW560=\"\",\"\",(AW560/#REF!)*$W560)","v":""},{"$f":"IF(AX560=\"\",\"\",(AX560/#REF!)*$W560)","v":""},{"$f":"IF(AY560=\"\",\"\",(AY560/#REF!)*$W560)","v":""},""]
[null,15326,null,null,"Sewer Gravity",null,"NM03/G/12 - NM03/G/11",null,null,225,null,0,31383.833900000001,null,1,31383.833900000001,null,null,{"$f":"IF(Q565=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q565,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q565,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U565,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31383.833900000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD565=\"\",\"\",(AD565/#REF!)*$W565)","v":""},"",31383.833900000001,"","","",{"$f":"IF(AJ565=\"\",\"\",(AJ565/#REF!)*$W565)","v":""},{"$f":"IF(AK565=\"\",\"\",(AK565/#REF!)*$W565)","v":""},{"$f":"IF(AL565=\"\",\"\",(AL565/#REF!)*$W565)","v":""},{"$f":"IF(AM565=\"\",\"\",(AM565/#REF!)*$W565)","v":""},{"$f":"IF(AN565=\"\",\"\",(AN565/#REF!)*$W565)","v":""},{"$f":"IF(AO565=\"\",\"\",(AO565/#REF!)*$W565)","v":""},{"$f":"IF(AP565=\"\",\"\",(AP565/#REF!)*$W565)","v":""},{"$f":"IF(AQ565=\"\",\"\",(AQ565/#REF!)*$W565)","v":""},{"$f":"IF(AR565=\"\",\"\",(AR565/#REF!)*$W565)","v":""},{"$f":"IF(AS565=\"\",\"\",(AS565/#REF!)*$W565)","v":""},{"$f":"IF(AT565=\"\",\"\",(AT565/#REF!)*$W565)","v":""},{"$f":"IF(AU565=\"\",\"\",(AU565/#REF!)*$W565)","v":""},{"$f":"IF(AV565=\"\",\"\",(AV565/#REF!)*$W565)","v":""},{"$f":"IF(AW565=\"\",\"\",(AW565/#REF!)*$W565)","v":""},{"$f":"IF(AX565=\"\",\"\",(AX565/#REF!)*$W565)","v":""},{"$f":"IF(AY565=\"\",\"\",(AY565/#REF!)*$W565)","v":""},""]
[null,15390,null,null,"Sewer Gravity",null,"NM03/F/9 - NM03/F/8",null,null,300,null,0,52351.462299999999,null,1,52351.462299999999,null,null,{"$f":"IF(Q568=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q568,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q568,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U568,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52351.462299999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD568=\"\",\"\",(AD568/#REF!)*$W568)","v":""},"",52351.462299999999,"","","",{"$f":"IF(AJ568=\"\",\"\",(AJ568/#REF!)*$W568)","v":""},{"$f":"IF(AK568=\"\",\"\",(AK568/#REF!)*$W568)","v":""},{"$f":"IF(AL568=\"\",\"\",(AL568/#REF!)*$W568)","v":""},{"$f":"IF(AM568=\"\",\"\",(AM568/#REF!)*$W568)","v":""},{"$f":"IF(AN568=\"\",\"\",(AN568/#REF!)*$W568)","v":""},{"$f":"IF(AO568=\"\",\"\",(AO568/#REF!)*$W568)","v":""},{"$f":"IF(AP568=\"\",\"\",(AP568/#REF!)*$W568)","v":""},{"$f":"IF(AQ568=\"\",\"\",(AQ568/#REF!)*$W568)","v":""},{"$f":"IF(AR568=\"\",\"\",(AR568/#REF!)*$W568)","v":""},{"$f":"IF(AS568=\"\",\"\",(AS568/#REF!)*$W568)","v":""},{"$f":"IF(AT568=\"\",\"\",(AT568/#REF!)*$W568)","v":""},{"$f":"IF(AU568=\"\",\"\",(AU568/#REF!)*$W568)","v":""},{"$f":"IF(AV568=\"\",\"\",(AV568/#REF!)*$W568)","v":""},{"$f":"IF(AW568=\"\",\"\",(AW568/#REF!)*$W568)","v":""},{"$f":"IF(AX568=\"\",\"\",(AX568/#REF!)*$W568)","v":""},{"$f":"IF(AY568=\"\",\"\",(AY568/#REF!)*$W568)","v":""},""]
[null,15389,null,null,"Sewer Gravity",null,"NM03/F/10 - NM03/F/9",null,null,225,null,0,27653.788100000002,null,1,27653.788100000002,null,null,{"$f":"IF(Q570=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q570,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q570,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U570,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27653.788100000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD570=\"\",\"\",(AD570/#REF!)*$W570)","v":""},"",27653.788100000002,"","","",{"$f":"IF(AJ570=\"\",\"\",(AJ570/#REF!)*$W570)","v":""},{"$f":"IF(AK570=\"\",\"\",(AK570/#REF!)*$W570)","v":""},{"$f":"IF(AL570=\"\",\"\",(AL570/#REF!)*$W570)","v":""},{"$f":"IF(AM570=\"\",\"\",(AM570/#REF!)*$W570)","v":""},{"$f":"IF(AN570=\"\",\"\",(AN570/#REF!)*$W570)","v":""},{"$f":"IF(AO570=\"\",\"\",(AO570/#REF!)*$W570)","v":""},{"$f":"IF(AP570=\"\",\"\",(AP570/#REF!)*$W570)","v":""},{"$f":"IF(AQ570=\"\",\"\",(AQ570/#REF!)*$W570)","v":""},{"$f":"IF(AR570=\"\",\"\",(AR570/#REF!)*$W570)","v":""},{"$f":"IF(AS570=\"\",\"\",(AS570/#REF!)*$W570)","v":""},{"$f":"IF(AT570=\"\",\"\",(AT570/#REF!)*$W570)","v":""},{"$f":"IF(AU570=\"\",\"\",(AU570/#REF!)*$W570)","v":""},{"$f":"IF(AV570=\"\",\"\",(AV570/#REF!)*$W570)","v":""},{"$f":"IF(AW570=\"\",\"\",(AW570/#REF!)*$W570)","v":""},{"$f":"IF(AX570=\"\",\"\",(AX570/#REF!)*$W570)","v":""},{"$f":"IF(AY570=\"\",\"\",(AY570/#REF!)*$W570)","v":""},""]
[null,41197,null,null,"Sewer Gravity",null,"GL07/08/03B - GL07/08/03A",null,null,150,null,0,7206.7413999999999,null,1,7206.7413999999999,null,null,{"$f":"IF(Q573=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q573,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q573,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U573,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7206.7413999999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD573=\"\",\"\",(AD573/#REF!)*$W573)","v":""},"",7206.7413999999999,"","","",{"$f":"IF(AJ573=\"\",\"\",(AJ573/#REF!)*$W573)","v":""},{"$f":"IF(AK573=\"\",\"\",(AK573/#REF!)*$W573)","v":""},{"$f":"IF(AL573=\"\",\"\",(AL573/#REF!)*$W573)","v":""},{"$f":"IF(AM573=\"\",\"\",(AM573/#REF!)*$W573)","v":""},{"$f":"IF(AN573=\"\",\"\",(AN573/#REF!)*$W573)","v":""},{"$f":"IF(AO573=\"\",\"\",(AO573/#REF!)*$W573)","v":""},{"$f":"IF(AP573=\"\",\"\",(AP573/#REF!)*$W573)","v":""},{"$f":"IF(AQ573=\"\",\"\",(AQ573/#REF!)*$W573)","v":""},{"$f":"IF(AR573=\"\",\"\",(AR573/#REF!)*$W573)","v":""},{"$f":"IF(AS573=\"\",\"\",(AS573/#REF!)*$W573)","v":""},{"$f":"IF(AT573=\"\",\"\",(AT573/#REF!)*$W573)","v":""},{"$f":"IF(AU573=\"\",\"\",(AU573/#REF!)*$W573)","v":""},{"$f":"IF(AV573=\"\",\"\",(AV573/#REF!)*$W573)","v":""},{"$f":"IF(AW573=\"\",\"\",(AW573/#REF!)*$W573)","v":""},{"$f":"IF(AX573=\"\",\"\",(AX573/#REF!)*$W573)","v":""},{"$f":"IF(AY573=\"\",\"\",(AY573/#REF!)*$W573)","v":""},""]
[null,13264,null,null,"Sewer Gravity",null,"BE01/2P/9 - BE01/2P/8",null,null,225,null,0,10847.1448,null,1,10847.1448,null,null,{"$f":"IF(Q579=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q579,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q579,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U579,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10847.1448,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD579=\"\",\"\",(AD579/#REF!)*$W579)","v":""},"",10847.1448,"","","",{"$f":"IF(AJ579=\"\",\"\",(AJ579/#REF!)*$W579)","v":""},{"$f":"IF(AK579=\"\",\"\",(AK579/#REF!)*$W579)","v":""},{"$f":"IF(AL579=\"\",\"\",(AL579/#REF!)*$W579)","v":""},{"$f":"IF(AM579=\"\",\"\",(AM579/#REF!)*$W579)","v":""},{"$f":"IF(AN579=\"\",\"\",(AN579/#REF!)*$W579)","v":""},{"$f":"IF(AO579=\"\",\"\",(AO579/#REF!)*$W579)","v":""},{"$f":"IF(AP579=\"\",\"\",(AP579/#REF!)*$W579)","v":""},{"$f":"IF(AQ579=\"\",\"\",(AQ579/#REF!)*$W579)","v":""},{"$f":"IF(AR579=\"\",\"\",(AR579/#REF!)*$W579)","v":""},{"$f":"IF(AS579=\"\",\"\",(AS579/#REF!)*$W579)","v":""},{"$f":"IF(AT579=\"\",\"\",(AT579/#REF!)*$W579)","v":""},{"$f":"IF(AU579=\"\",\"\",(AU579/#REF!)*$W579)","v":""},{"$f":"IF(AV579=\"\",\"\",(AV579/#REF!)*$W579)","v":""},{"$f":"IF(AW579=\"\",\"\",(AW579/#REF!)*$W579)","v":""},{"$f":"IF(AX579=\"\",\"\",(AX579/#REF!)*$W579)","v":""},{"$f":"IF(AY579=\"\",\"\",(AY579/#REF!)*$W579)","v":""},""]
[null,13263,null,null,"Sewer Gravity",null,"BE01/2P/10 - BE01/2P/9",null,null,225,null,0,23023.386299999998,null,1,23023.386299999998,null,null,{"$f":"IF(Q580=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q580,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q580,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U580,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23023.386299999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD580=\"\",\"\",(AD580/#REF!)*$W580)","v":""},"",23023.386299999998,"","","",{"$f":"IF(AJ580=\"\",\"\",(AJ580/#REF!)*$W580)","v":""},{"$f":"IF(AK580=\"\",\"\",(AK580/#REF!)*$W580)","v":""},{"$f":"IF(AL580=\"\",\"\",(AL580/#REF!)*$W580)","v":""},{"$f":"IF(AM580=\"\",\"\",(AM580/#REF!)*$W580)","v":""},{"$f":"IF(AN580=\"\",\"\",(AN580/#REF!)*$W580)","v":""},{"$f":"IF(AO580=\"\",\"\",(AO580/#REF!)*$W580)","v":""},{"$f":"IF(AP580=\"\",\"\",(AP580/#REF!)*$W580)","v":""},{"$f":"IF(AQ580=\"\",\"\",(AQ580/#REF!)*$W580)","v":""},{"$f":"IF(AR580=\"\",\"\",(AR580/#REF!)*$W580)","v":""},{"$f":"IF(AS580=\"\",\"\",(AS580/#REF!)*$W580)","v":""},{"$f":"IF(AT580=\"\",\"\",(AT580/#REF!)*$W580)","v":""},{"$f":"IF(AU580=\"\",\"\",(AU580/#REF!)*$W580)","v":""},{"$f":"IF(AV580=\"\",\"\",(AV580/#REF!)*$W580)","v":""},{"$f":"IF(AW580=\"\",\"\",(AW580/#REF!)*$W580)","v":""},{"$f":"IF(AX580=\"\",\"\",(AX580/#REF!)*$W580)","v":""},{"$f":"IF(AY580=\"\",\"\",(AY580/#REF!)*$W580)","v":""},""]
[null,13267,null,null,"Sewer Gravity",null,"BE01/2P/6 - BE01/2P/5",null,null,225,null,0,19228.189699999999,null,1,19228.189699999999,null,null,{"$f":"IF(Q584=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q584,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q584,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U584,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19228.189699999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD584=\"\",\"\",(AD584/#REF!)*$W584)","v":""},"",19228.189699999999,"","","",{"$f":"IF(AJ584=\"\",\"\",(AJ584/#REF!)*$W584)","v":""},{"$f":"IF(AK584=\"\",\"\",(AK584/#REF!)*$W584)","v":""},{"$f":"IF(AL584=\"\",\"\",(AL584/#REF!)*$W584)","v":""},{"$f":"IF(AM584=\"\",\"\",(AM584/#REF!)*$W584)","v":""},{"$f":"IF(AN584=\"\",\"\",(AN584/#REF!)*$W584)","v":""},{"$f":"IF(AO584=\"\",\"\",(AO584/#REF!)*$W584)","v":""},{"$f":"IF(AP584=\"\",\"\",(AP584/#REF!)*$W584)","v":""},{"$f":"IF(AQ584=\"\",\"\",(AQ584/#REF!)*$W584)","v":""},{"$f":"IF(AR584=\"\",\"\",(AR584/#REF!)*$W584)","v":""},{"$f":"IF(AS584=\"\",\"\",(AS584/#REF!)*$W584)","v":""},{"$f":"IF(AT584=\"\",\"\",(AT584/#REF!)*$W584)","v":""},{"$f":"IF(AU584=\"\",\"\",(AU584/#REF!)*$W584)","v":""},{"$f":"IF(AV584=\"\",\"\",(AV584/#REF!)*$W584)","v":""},{"$f":"IF(AW584=\"\",\"\",(AW584/#REF!)*$W584)","v":""},{"$f":"IF(AX584=\"\",\"\",(AX584/#REF!)*$W584)","v":""},{"$f":"IF(AY584=\"\",\"\",(AY584/#REF!)*$W584)","v":""},""]
[null,13271,null,null,"Sewer Gravity",null,"BE01/2P/2 - BE01/2P/1",null,null,225,null,0,53121.947800000002,null,1,53121.947800000002,null,null,{"$f":"IF(Q588=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q588,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q588,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U588,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53121.947800000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD588=\"\",\"\",(AD588/#REF!)*$W588)","v":""},"",53121.947800000002,"","","",{"$f":"IF(AJ588=\"\",\"\",(AJ588/#REF!)*$W588)","v":""},{"$f":"IF(AK588=\"\",\"\",(AK588/#REF!)*$W588)","v":""},{"$f":"IF(AL588=\"\",\"\",(AL588/#REF!)*$W588)","v":""},{"$f":"IF(AM588=\"\",\"\",(AM588/#REF!)*$W588)","v":""},{"$f":"IF(AN588=\"\",\"\",(AN588/#REF!)*$W588)","v":""},{"$f":"IF(AO588=\"\",\"\",(AO588/#REF!)*$W588)","v":""},{"$f":"IF(AP588=\"\",\"\",(AP588/#REF!)*$W588)","v":""},{"$f":"IF(AQ588=\"\",\"\",(AQ588/#REF!)*$W588)","v":""},{"$f":"IF(AR588=\"\",\"\",(AR588/#REF!)*$W588)","v":""},{"$f":"IF(AS588=\"\",\"\",(AS588/#REF!)*$W588)","v":""},{"$f":"IF(AT588=\"\",\"\",(AT588/#REF!)*$W588)","v":""},{"$f":"IF(AU588=\"\",\"\",(AU588/#REF!)*$W588)","v":""},{"$f":"IF(AV588=\"\",\"\",(AV588/#REF!)*$W588)","v":""},{"$f":"IF(AW588=\"\",\"\",(AW588/#REF!)*$W588)","v":""},{"$f":"IF(AX588=\"\",\"\",(AX588/#REF!)*$W588)","v":""},{"$f":"IF(AY588=\"\",\"\",(AY588/#REF!)*$W588)","v":""},""]
[null,13292,null,null,"Sewer Gravity",null,"BE01/MP-3-1/3 - BE01/MP-3-1/2",null,null,150,null,0,28647.187000000002,null,1,{"$f":"IF(M591=\"\",\"\",M591*O591)","v":28647.187000000002},null,null,{"$f":"IF(Q591=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q591,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q591,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U591,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28647.187000000002,null,"y",null,null,null,null,null,{"$f":"IF(X591=\"y\",AE$14,IF(AND(X591>0,X591<=1),X591*AE$14,\"\"))","v":""},{"$f":"IF(Y591=\"y\",AF$14,IF(AND(Y591>0,Y591<=1),Y591*AF$14,\"\"))","v":52373},{"$f":"IF(Z591=\"y\",AG$14,IF(AND(Z591>0,Z591<=1),Z591*AG$14,\"\"))","v":""},{"$f":"IF(AA591=\"y\",AH$14,IF(AND(AA591>0,AA591<=1),AA591*AH$14,\"\"))","v":""},{"$f":"IF(AB591=\"y\",AI$14,IF(AND(AB591>0,AB591<=1),AB591*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD591=\"\",\"\",(AD591/#REF!)*$W591)","v":""},"",28647.187000000002,"","","",{"$f":"IF(AJ591=\"\",\"\",(AJ591/#REF!)*$W591)","v":""},{"$f":"IF(AK591=\"\",\"\",(AK591/#REF!)*$W591)","v":""},{"$f":"IF(AL591=\"\",\"\",(AL591/#REF!)*$W591)","v":""},{"$f":"IF(AM591=\"\",\"\",(AM591/#REF!)*$W591)","v":""},{"$f":"IF(AN591=\"\",\"\",(AN591/#REF!)*$W591)","v":""},{"$f":"IF(AO591=\"\",\"\",(AO591/#REF!)*$W591)","v":""},{"$f":"IF(AP591=\"\",\"\",(AP591/#REF!)*$W591)","v":""},{"$f":"IF(AQ591=\"\",\"\",(AQ591/#REF!)*$W591)","v":""},{"$f":"IF(AR591=\"\",\"\",(AR591/#REF!)*$W591)","v":""},{"$f":"IF(AS591=\"\",\"\",(AS591/#REF!)*$W591)","v":""},{"$f":"IF(AT591=\"\",\"\",(AT591/#REF!)*$W591)","v":""},{"$f":"IF(AU591=\"\",\"\",(AU591/#REF!)*$W591)","v":""},{"$f":"IF(AV591=\"\",\"\",(AV591/#REF!)*$W591)","v":""},{"$f":"IF(AW591=\"\",\"\",(AW591/#REF!)*$W591)","v":""},{"$f":"IF(AX591=\"\",\"\",(AX591/#REF!)*$W591)","v":""},{"$f":"IF(AY591=\"\",\"\",(AY591/#REF!)*$W591)","v":""},{"$f":"IF(SUM(BB591:BV591)=W591,\"\",\"ERROR\")","v":""}]
[null,12963,null,null,"Sewer Gravity",null,"BE01/16/3 - BE01/16/2",null,null,225,null,0,18646.4555,null,1,18646.4555,null,null,{"$f":"IF(Q593=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q593,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q593,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U593,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18646.4555,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE593:AY593)","v":52373},{"$f":"IF(AD593=\"\",\"\",(AD593/#REF!)*$W593)","v":""},{"$f":"IF(AE593=\"\",\"\",(AE593/$AZ593)*$W593)","v":""},{"$f":"IF(AF593=\"\",\"\",(AF593/$AZ593)*$W593)","v":18646.4555},{"$f":"IF(AG593=\"\",\"\",(AG593/$AZ593)*$W593)","v":""},{"$f":"IF(AH593=\"\",\"\",(AH593/$AZ593)*$W593)","v":""},{"$f":"IF(AI593=\"\",\"\",(AI593/$AZ593)*$W593)","v":""},{"$f":"IF(AJ593=\"\",\"\",(AJ593/#REF!)*$W593)","v":""},{"$f":"IF(AK593=\"\",\"\",(AK593/#REF!)*$W593)","v":""},{"$f":"IF(AL593=\"\",\"\",(AL593/#REF!)*$W593)","v":""},{"$f":"IF(AM593=\"\",\"\",(AM593/#REF!)*$W593)","v":""},{"$f":"IF(AN593=\"\",\"\",(AN593/#REF!)*$W593)","v":""},{"$f":"IF(AO593=\"\",\"\",(AO593/#REF!)*$W593)","v":""},{"$f":"IF(AP593=\"\",\"\",(AP593/#REF!)*$W593)","v":""},{"$f":"IF(AQ593=\"\",\"\",(AQ593/#REF!)*$W593)","v":""},{"$f":"IF(AR593=\"\",\"\",(AR593/#REF!)*$W593)","v":""},{"$f":"IF(AS593=\"\",\"\",(AS593/#REF!)*$W593)","v":""},{"$f":"IF(AT593=\"\",\"\",(AT593/#REF!)*$W593)","v":""},{"$f":"IF(AU593=\"\",\"\",(AU593/#REF!)*$W593)","v":""},{"$f":"IF(AV593=\"\",\"\",(AV593/#REF!)*$W593)","v":""},{"$f":"IF(AW593=\"\",\"\",(AW593/#REF!)*$W593)","v":""},{"$f":"IF(AX593=\"\",\"\",(AX593/#REF!)*$W593)","v":""},{"$f":"IF(AY593=\"\",\"\",(AY593/#REF!)*$W593)","v":""},""]
[null,12980,null,null,"Sewer Gravity",null,"BE01/7/4 - BE01/7/3",null,null,150,null,0,38706.536899999999,null,1,38706.536899999999,null,null,{"$f":"IF(Q599=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q599,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q599,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U599,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38706.536899999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD599=\"\",\"\",(AD599/#REF!)*$W599)","v":""},"",38706.536899999999,"","","",{"$f":"IF(AJ599=\"\",\"\",(AJ599/#REF!)*$W599)","v":""},{"$f":"IF(AK599=\"\",\"\",(AK599/#REF!)*$W599)","v":""},{"$f":"IF(AL599=\"\",\"\",(AL599/#REF!)*$W599)","v":""},{"$f":"IF(AM599=\"\",\"\",(AM599/#REF!)*$W599)","v":""},{"$f":"IF(AN599=\"\",\"\",(AN599/#REF!)*$W599)","v":""},{"$f":"IF(AO599=\"\",\"\",(AO599/#REF!)*$W599)","v":""},{"$f":"IF(AP599=\"\",\"\",(AP599/#REF!)*$W599)","v":""},{"$f":"IF(AQ599=\"\",\"\",(AQ599/#REF!)*$W599)","v":""},{"$f":"IF(AR599=\"\",\"\",(AR599/#REF!)*$W599)","v":""},{"$f":"IF(AS599=\"\",\"\",(AS599/#REF!)*$W599)","v":""},{"$f":"IF(AT599=\"\",\"\",(AT599/#REF!)*$W599)","v":""},{"$f":"IF(AU599=\"\",\"\",(AU599/#REF!)*$W599)","v":""},{"$f":"IF(AV599=\"\",\"\",(AV599/#REF!)*$W599)","v":""},{"$f":"IF(AW599=\"\",\"\",(AW599/#REF!)*$W599)","v":""},{"$f":"IF(AX599=\"\",\"\",(AX599/#REF!)*$W599)","v":""},{"$f":"IF(AY599=\"\",\"\",(AY599/#REF!)*$W599)","v":""},""]
[null,12983,null,null,"Sewer Gravity",null,"BE01/7/1 - BE01/16-4/5",null,null,150,null,0,32729.365600000001,null,1,32729.365600000001,null,null,{"$f":"IF(Q602=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q602,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q602,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U602,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32729.365600000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD602=\"\",\"\",(AD602/#REF!)*$W602)","v":""},"",32729.365600000001,"","","",{"$f":"IF(AJ602=\"\",\"\",(AJ602/#REF!)*$W602)","v":""},{"$f":"IF(AK602=\"\",\"\",(AK602/#REF!)*$W602)","v":""},{"$f":"IF(AL602=\"\",\"\",(AL602/#REF!)*$W602)","v":""},{"$f":"IF(AM602=\"\",\"\",(AM602/#REF!)*$W602)","v":""},{"$f":"IF(AN602=\"\",\"\",(AN602/#REF!)*$W602)","v":""},{"$f":"IF(AO602=\"\",\"\",(AO602/#REF!)*$W602)","v":""},{"$f":"IF(AP602=\"\",\"\",(AP602/#REF!)*$W602)","v":""},{"$f":"IF(AQ602=\"\",\"\",(AQ602/#REF!)*$W602)","v":""},{"$f":"IF(AR602=\"\",\"\",(AR602/#REF!)*$W602)","v":""},{"$f":"IF(AS602=\"\",\"\",(AS602/#REF!)*$W602)","v":""},{"$f":"IF(AT602=\"\",\"\",(AT602/#REF!)*$W602)","v":""},{"$f":"IF(AU602=\"\",\"\",(AU602/#REF!)*$W602)","v":""},{"$f":"IF(AV602=\"\",\"\",(AV602/#REF!)*$W602)","v":""},{"$f":"IF(AW602=\"\",\"\",(AW602/#REF!)*$W602)","v":""},{"$f":"IF(AX602=\"\",\"\",(AX602/#REF!)*$W602)","v":""},{"$f":"IF(AY602=\"\",\"\",(AY602/#REF!)*$W602)","v":""},""]
[null,81647,null,null,"Sewer Gravity",null,"BE01/MP-1/05E - BE01/MP-1/05D",null,null,525,null,0,63176.2454,null,1,63176.2454,null,null,{"$f":"IF(Q604=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q604,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q604,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U604,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63176.2454,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD604=\"\",\"\",(AD604/#REF!)*$W604)","v":""},"",63176.2454,"","","",{"$f":"IF(AJ604=\"\",\"\",(AJ604/#REF!)*$W604)","v":""},{"$f":"IF(AK604=\"\",\"\",(AK604/#REF!)*$W604)","v":""},{"$f":"IF(AL604=\"\",\"\",(AL604/#REF!)*$W604)","v":""},{"$f":"IF(AM604=\"\",\"\",(AM604/#REF!)*$W604)","v":""},{"$f":"IF(AN604=\"\",\"\",(AN604/#REF!)*$W604)","v":""},{"$f":"IF(AO604=\"\",\"\",(AO604/#REF!)*$W604)","v":""},{"$f":"IF(AP604=\"\",\"\",(AP604/#REF!)*$W604)","v":""},{"$f":"IF(AQ604=\"\",\"\",(AQ604/#REF!)*$W604)","v":""},{"$f":"IF(AR604=\"\",\"\",(AR604/#REF!)*$W604)","v":""},{"$f":"IF(AS604=\"\",\"\",(AS604/#REF!)*$W604)","v":""},{"$f":"IF(AT604=\"\",\"\",(AT604/#REF!)*$W604)","v":""},{"$f":"IF(AU604=\"\",\"\",(AU604/#REF!)*$W604)","v":""},{"$f":"IF(AV604=\"\",\"\",(AV604/#REF!)*$W604)","v":""},{"$f":"IF(AW604=\"\",\"\",(AW604/#REF!)*$W604)","v":""},{"$f":"IF(AX604=\"\",\"\",(AX604/#REF!)*$W604)","v":""},{"$f":"IF(AY604=\"\",\"\",(AY604/#REF!)*$W604)","v":""},""]
[null,81642,null,null,"Sewer Gravity",null,"BE01/MP-1/05B - BE01/MP-1/05A",null,null,525,null,0,4588.0447999999997,null,1,4588.0447999999997,null,null,{"$f":"IF(Q607=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q607,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q607,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U607,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4588.0447999999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD607=\"\",\"\",(AD607/#REF!)*$W607)","v":""},"",4588.0447999999997,"","","",{"$f":"IF(AJ607=\"\",\"\",(AJ607/#REF!)*$W607)","v":""},{"$f":"IF(AK607=\"\",\"\",(AK607/#REF!)*$W607)","v":""},{"$f":"IF(AL607=\"\",\"\",(AL607/#REF!)*$W607)","v":""},{"$f":"IF(AM607=\"\",\"\",(AM607/#REF!)*$W607)","v":""},{"$f":"IF(AN607=\"\",\"\",(AN607/#REF!)*$W607)","v":""},{"$f":"IF(AO607=\"\",\"\",(AO607/#REF!)*$W607)","v":""},{"$f":"IF(AP607=\"\",\"\",(AP607/#REF!)*$W607)","v":""},{"$f":"IF(AQ607=\"\",\"\",(AQ607/#REF!)*$W607)","v":""},{"$f":"IF(AR607=\"\",\"\",(AR607/#REF!)*$W607)","v":""},{"$f":"IF(AS607=\"\",\"\",(AS607/#REF!)*$W607)","v":""},{"$f":"IF(AT607=\"\",\"\",(AT607/#REF!)*$W607)","v":""},{"$f":"IF(AU607=\"\",\"\",(AU607/#REF!)*$W607)","v":""},{"$f":"IF(AV607=\"\",\"\",(AV607/#REF!)*$W607)","v":""},{"$f":"IF(AW607=\"\",\"\",(AW607/#REF!)*$W607)","v":""},{"$f":"IF(AX607=\"\",\"\",(AX607/#REF!)*$W607)","v":""},{"$f":"IF(AY607=\"\",\"\",(AY607/#REF!)*$W607)","v":""},""]
[null,94367,null,null,"Sewer Gravity",null,"NM11/A/01 - PSNM11",null,null,225,null,0,15519.681500000001,null,1,15519.681500000001,null,null,{"$f":"IF(Q612=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q612,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q612,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U612,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15519.681500000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD612=\"\",\"\",(AD612/#REF!)*$W612)","v":""},"",15519.681500000001,"","","",{"$f":"IF(AJ612=\"\",\"\",(AJ612/#REF!)*$W612)","v":""},{"$f":"IF(AK612=\"\",\"\",(AK612/#REF!)*$W612)","v":""},{"$f":"IF(AL612=\"\",\"\",(AL612/#REF!)*$W612)","v":""},{"$f":"IF(AM612=\"\",\"\",(AM612/#REF!)*$W612)","v":""},{"$f":"IF(AN612=\"\",\"\",(AN612/#REF!)*$W612)","v":""},{"$f":"IF(AO612=\"\",\"\",(AO612/#REF!)*$W612)","v":""},{"$f":"IF(AP612=\"\",\"\",(AP612/#REF!)*$W612)","v":""},{"$f":"IF(AQ612=\"\",\"\",(AQ612/#REF!)*$W612)","v":""},{"$f":"IF(AR612=\"\",\"\",(AR612/#REF!)*$W612)","v":""},{"$f":"IF(AS612=\"\",\"\",(AS612/#REF!)*$W612)","v":""},{"$f":"IF(AT612=\"\",\"\",(AT612/#REF!)*$W612)","v":""},{"$f":"IF(AU612=\"\",\"\",(AU612/#REF!)*$W612)","v":""},{"$f":"IF(AV612=\"\",\"\",(AV612/#REF!)*$W612)","v":""},{"$f":"IF(AW612=\"\",\"\",(AW612/#REF!)*$W612)","v":""},{"$f":"IF(AX612=\"\",\"\",(AX612/#REF!)*$W612)","v":""},{"$f":"IF(AY612=\"\",\"\",(AY612/#REF!)*$W612)","v":""},""]
[null,13498,null,null,"Sewer Gravity",null,"GL05/G-7-3/3 - GL05/G-7-3/2",null,null,150,null,0,25301.4244,null,1,25301.4244,null,null,{"$f":"IF(Q615=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q615,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q615,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U615,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25301.4244,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD615=\"\",\"\",(AD615/#REF!)*$W615)","v":""},"",25301.4244,"","","",{"$f":"IF(AJ615=\"\",\"\",(AJ615/#REF!)*$W615)","v":""},{"$f":"IF(AK615=\"\",\"\",(AK615/#REF!)*$W615)","v":""},{"$f":"IF(AL615=\"\",\"\",(AL615/#REF!)*$W615)","v":""},{"$f":"IF(AM615=\"\",\"\",(AM615/#REF!)*$W615)","v":""},{"$f":"IF(AN615=\"\",\"\",(AN615/#REF!)*$W615)","v":""},{"$f":"IF(AO615=\"\",\"\",(AO615/#REF!)*$W615)","v":""},{"$f":"IF(AP615=\"\",\"\",(AP615/#REF!)*$W615)","v":""},{"$f":"IF(AQ615=\"\",\"\",(AQ615/#REF!)*$W615)","v":""},{"$f":"IF(AR615=\"\",\"\",(AR615/#REF!)*$W615)","v":""},{"$f":"IF(AS615=\"\",\"\",(AS615/#REF!)*$W615)","v":""},{"$f":"IF(AT615=\"\",\"\",(AT615/#REF!)*$W615)","v":""},{"$f":"IF(AU615=\"\",\"\",(AU615/#REF!)*$W615)","v":""},{"$f":"IF(AV615=\"\",\"\",(AV615/#REF!)*$W615)","v":""},{"$f":"IF(AW615=\"\",\"\",(AW615/#REF!)*$W615)","v":""},{"$f":"IF(AX615=\"\",\"\",(AX615/#REF!)*$W615)","v":""},{"$f":"IF(AY615=\"\",\"\",(AY615/#REF!)*$W615)","v":""},""]
[null,16625,null,null,"Sewer Gravity",null,"NM01/C/1 - PSNM01",null,null,600,null,0,36535.315000000002,null,1,36535.315000000002,null,null,{"$f":"IF(Q620=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q620,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q620,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U620,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36535.315000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD620=\"\",\"\",(AD620/#REF!)*$W620)","v":""},"",36535.315000000002,"","","",{"$f":"IF(AJ620=\"\",\"\",(AJ620/#REF!)*$W620)","v":""},{"$f":"IF(AK620=\"\",\"\",(AK620/#REF!)*$W620)","v":""},{"$f":"IF(AL620=\"\",\"\",(AL620/#REF!)*$W620)","v":""},{"$f":"IF(AM620=\"\",\"\",(AM620/#REF!)*$W620)","v":""},{"$f":"IF(AN620=\"\",\"\",(AN620/#REF!)*$W620)","v":""},{"$f":"IF(AO620=\"\",\"\",(AO620/#REF!)*$W620)","v":""},{"$f":"IF(AP620=\"\",\"\",(AP620/#REF!)*$W620)","v":""},{"$f":"IF(AQ620=\"\",\"\",(AQ620/#REF!)*$W620)","v":""},{"$f":"IF(AR620=\"\",\"\",(AR620/#REF!)*$W620)","v":""},{"$f":"IF(AS620=\"\",\"\",(AS620/#REF!)*$W620)","v":""},{"$f":"IF(AT620=\"\",\"\",(AT620/#REF!)*$W620)","v":""},{"$f":"IF(AU620=\"\",\"\",(AU620/#REF!)*$W620)","v":""},{"$f":"IF(AV620=\"\",\"\",(AV620/#REF!)*$W620)","v":""},{"$f":"IF(AW620=\"\",\"\",(AW620/#REF!)*$W620)","v":""},{"$f":"IF(AX620=\"\",\"\",(AX620/#REF!)*$W620)","v":""},{"$f":"IF(AY620=\"\",\"\",(AY620/#REF!)*$W620)","v":""},""]
[null,130599,null,null,"Sewer Gravity",null,"NM03/G/7A - NM03/G/7",null,null,225,null,0,18594.8815,null,1,18594.8815,null,null,{"$f":"IF(Q623=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q623,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q623,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U623,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18594.8815,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD623=\"\",\"\",(AD623/#REF!)*$W623)","v":""},"",18594.8815,"","","",{"$f":"IF(AJ623=\"\",\"\",(AJ623/#REF!)*$W623)","v":""},{"$f":"IF(AK623=\"\",\"\",(AK623/#REF!)*$W623)","v":""},{"$f":"IF(AL623=\"\",\"\",(AL623/#REF!)*$W623)","v":""},{"$f":"IF(AM623=\"\",\"\",(AM623/#REF!)*$W623)","v":""},{"$f":"IF(AN623=\"\",\"\",(AN623/#REF!)*$W623)","v":""},{"$f":"IF(AO623=\"\",\"\",(AO623/#REF!)*$W623)","v":""},{"$f":"IF(AP623=\"\",\"\",(AP623/#REF!)*$W623)","v":""},{"$f":"IF(AQ623=\"\",\"\",(AQ623/#REF!)*$W623)","v":""},{"$f":"IF(AR623=\"\",\"\",(AR623/#REF!)*$W623)","v":""},{"$f":"IF(AS623=\"\",\"\",(AS623/#REF!)*$W623)","v":""},{"$f":"IF(AT623=\"\",\"\",(AT623/#REF!)*$W623)","v":""},{"$f":"IF(AU623=\"\",\"\",(AU623/#REF!)*$W623)","v":""},{"$f":"IF(AV623=\"\",\"\",(AV623/#REF!)*$W623)","v":""},{"$f":"IF(AW623=\"\",\"\",(AW623/#REF!)*$W623)","v":""},{"$f":"IF(AX623=\"\",\"\",(AX623/#REF!)*$W623)","v":""},{"$f":"IF(AY623=\"\",\"\",(AY623/#REF!)*$W623)","v":""},""]
[null,103052,null,null,"Sewer Rising",null,"PSNM14 - NM13/A1/03",null,null,100,null,0,58469.951999999997,null,1,58469.951999999997,null,null,{"$f":"IF(Q625=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q625,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q625,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U625,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},58469.951999999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD625=\"\",\"\",(AD625/#REF!)*$W625)","v":""},"",58469.951999999997,"","","",{"$f":"IF(AJ625=\"\",\"\",(AJ625/#REF!)*$W625)","v":""},{"$f":"IF(AK625=\"\",\"\",(AK625/#REF!)*$W625)","v":""},{"$f":"IF(AL625=\"\",\"\",(AL625/#REF!)*$W625)","v":""},{"$f":"IF(AM625=\"\",\"\",(AM625/#REF!)*$W625)","v":""},{"$f":"IF(AN625=\"\",\"\",(AN625/#REF!)*$W625)","v":""},{"$f":"IF(AO625=\"\",\"\",(AO625/#REF!)*$W625)","v":""},{"$f":"IF(AP625=\"\",\"\",(AP625/#REF!)*$W625)","v":""},{"$f":"IF(AQ625=\"\",\"\",(AQ625/#REF!)*$W625)","v":""},{"$f":"IF(AR625=\"\",\"\",(AR625/#REF!)*$W625)","v":""},{"$f":"IF(AS625=\"\",\"\",(AS625/#REF!)*$W625)","v":""},{"$f":"IF(AT625=\"\",\"\",(AT625/#REF!)*$W625)","v":""},{"$f":"IF(AU625=\"\",\"\",(AU625/#REF!)*$W625)","v":""},{"$f":"IF(AV625=\"\",\"\",(AV625/#REF!)*$W625)","v":""},{"$f":"IF(AW625=\"\",\"\",(AW625/#REF!)*$W625)","v":""},{"$f":"IF(AX625=\"\",\"\",(AX625/#REF!)*$W625)","v":""},{"$f":"IF(AY625=\"\",\"\",(AY625/#REF!)*$W625)","v":""},""]
[null,9478,null,null,"Sewer Gravity",null,"AN01/1-1/7 - AN01/1-1/6",null,null,450,null,0,153423.95819999999,null,1,153423.95819999999,null,null,{"$f":"IF(Q628=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q628,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q628,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U628,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},153423.95819999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD628=\"\",\"\",(AD628/#REF!)*$W628)","v":""},"",153423.95819999999,"","","",{"$f":"IF(AJ628=\"\",\"\",(AJ628/#REF!)*$W628)","v":""},{"$f":"IF(AK628=\"\",\"\",(AK628/#REF!)*$W628)","v":""},{"$f":"IF(AL628=\"\",\"\",(AL628/#REF!)*$W628)","v":""},{"$f":"IF(AM628=\"\",\"\",(AM628/#REF!)*$W628)","v":""},{"$f":"IF(AN628=\"\",\"\",(AN628/#REF!)*$W628)","v":""},{"$f":"IF(AO628=\"\",\"\",(AO628/#REF!)*$W628)","v":""},{"$f":"IF(AP628=\"\",\"\",(AP628/#REF!)*$W628)","v":""},{"$f":"IF(AQ628=\"\",\"\",(AQ628/#REF!)*$W628)","v":""},{"$f":"IF(AR628=\"\",\"\",(AR628/#REF!)*$W628)","v":""},{"$f":"IF(AS628=\"\",\"\",(AS628/#REF!)*$W628)","v":""},{"$f":"IF(AT628=\"\",\"\",(AT628/#REF!)*$W628)","v":""},{"$f":"IF(AU628=\"\",\"\",(AU628/#REF!)*$W628)","v":""},{"$f":"IF(AV628=\"\",\"\",(AV628/#REF!)*$W628)","v":""},{"$f":"IF(AW628=\"\",\"\",(AW628/#REF!)*$W628)","v":""},{"$f":"IF(AX628=\"\",\"\",(AX628/#REF!)*$W628)","v":""},{"$f":"IF(AY628=\"\",\"\",(AY628/#REF!)*$W628)","v":""},""]
[null,16653,null,null,"Sewer Rising",null,"PSAN04 - SND-AB01",null,null,100,null,0,112924.8,null,1,112924.8,null,null,{"$f":"IF(Q634=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q634,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q634,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U634,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},112924.8,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD634=\"\",\"\",(AD634/#REF!)*$W634)","v":""},"",112924.8,"","","",{"$f":"IF(AJ634=\"\",\"\",(AJ634/#REF!)*$W634)","v":""},{"$f":"IF(AK634=\"\",\"\",(AK634/#REF!)*$W634)","v":""},{"$f":"IF(AL634=\"\",\"\",(AL634/#REF!)*$W634)","v":""},{"$f":"IF(AM634=\"\",\"\",(AM634/#REF!)*$W634)","v":""},{"$f":"IF(AN634=\"\",\"\",(AN634/#REF!)*$W634)","v":""},{"$f":"IF(AO634=\"\",\"\",(AO634/#REF!)*$W634)","v":""},{"$f":"IF(AP634=\"\",\"\",(AP634/#REF!)*$W634)","v":""},{"$f":"IF(AQ634=\"\",\"\",(AQ634/#REF!)*$W634)","v":""},{"$f":"IF(AR634=\"\",\"\",(AR634/#REF!)*$W634)","v":""},{"$f":"IF(AS634=\"\",\"\",(AS634/#REF!)*$W634)","v":""},{"$f":"IF(AT634=\"\",\"\",(AT634/#REF!)*$W634)","v":""},{"$f":"IF(AU634=\"\",\"\",(AU634/#REF!)*$W634)","v":""},{"$f":"IF(AV634=\"\",\"\",(AV634/#REF!)*$W634)","v":""},{"$f":"IF(AW634=\"\",\"\",(AW634/#REF!)*$W634)","v":""},{"$f":"IF(AX634=\"\",\"\",(AX634/#REF!)*$W634)","v":""},{"$f":"IF(AY634=\"\",\"\",(AY634/#REF!)*$W634)","v":""},""]
[null,16673,null,null,"Sewer Rising",null,"PSGL01 - GL04/1/1",null,null,100,null,0,450444.48,null,1,450444.48,null,null,{"$f":"IF(Q635=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q635,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q635,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U635,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},450444.48,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD635=\"\",\"\",(AD635/#REF!)*$W635)","v":""},"",450444.48,"","","",{"$f":"IF(AJ635=\"\",\"\",(AJ635/#REF!)*$W635)","v":""},{"$f":"IF(AK635=\"\",\"\",(AK635/#REF!)*$W635)","v":""},{"$f":"IF(AL635=\"\",\"\",(AL635/#REF!)*$W635)","v":""},{"$f":"IF(AM635=\"\",\"\",(AM635/#REF!)*$W635)","v":""},{"$f":"IF(AN635=\"\",\"\",(AN635/#REF!)*$W635)","v":""},{"$f":"IF(AO635=\"\",\"\",(AO635/#REF!)*$W635)","v":""},{"$f":"IF(AP635=\"\",\"\",(AP635/#REF!)*$W635)","v":""},{"$f":"IF(AQ635=\"\",\"\",(AQ635/#REF!)*$W635)","v":""},{"$f":"IF(AR635=\"\",\"\",(AR635/#REF!)*$W635)","v":""},{"$f":"IF(AS635=\"\",\"\",(AS635/#REF!)*$W635)","v":""},{"$f":"IF(AT635=\"\",\"\",(AT635/#REF!)*$W635)","v":""},{"$f":"IF(AU635=\"\",\"\",(AU635/#REF!)*$W635)","v":""},{"$f":"IF(AV635=\"\",\"\",(AV635/#REF!)*$W635)","v":""},{"$f":"IF(AW635=\"\",\"\",(AW635/#REF!)*$W635)","v":""},{"$f":"IF(AX635=\"\",\"\",(AX635/#REF!)*$W635)","v":""},{"$f":"IF(AY635=\"\",\"\",(AY635/#REF!)*$W635)","v":""},""]
[null,13448,null,null,"Sewer Gravity",null,"GL04/1/1 - GL04/1/1A",null,null,150,null,0,32684.71,null,1,32684.71,null,null,{"$f":"IF(Q639=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q639,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q639,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U639,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32684.71,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD639=\"\",\"\",(AD639/#REF!)*$W639)","v":""},"",32684.71,"","","",{"$f":"IF(AJ639=\"\",\"\",(AJ639/#REF!)*$W639)","v":""},{"$f":"IF(AK639=\"\",\"\",(AK639/#REF!)*$W639)","v":""},{"$f":"IF(AL639=\"\",\"\",(AL639/#REF!)*$W639)","v":""},{"$f":"IF(AM639=\"\",\"\",(AM639/#REF!)*$W639)","v":""},{"$f":"IF(AN639=\"\",\"\",(AN639/#REF!)*$W639)","v":""},{"$f":"IF(AO639=\"\",\"\",(AO639/#REF!)*$W639)","v":""},{"$f":"IF(AP639=\"\",\"\",(AP639/#REF!)*$W639)","v":""},{"$f":"IF(AQ639=\"\",\"\",(AQ639/#REF!)*$W639)","v":""},{"$f":"IF(AR639=\"\",\"\",(AR639/#REF!)*$W639)","v":""},{"$f":"IF(AS639=\"\",\"\",(AS639/#REF!)*$W639)","v":""},{"$f":"IF(AT639=\"\",\"\",(AT639/#REF!)*$W639)","v":""},{"$f":"IF(AU639=\"\",\"\",(AU639/#REF!)*$W639)","v":""},{"$f":"IF(AV639=\"\",\"\",(AV639/#REF!)*$W639)","v":""},{"$f":"IF(AW639=\"\",\"\",(AW639/#REF!)*$W639)","v":""},{"$f":"IF(AX639=\"\",\"\",(AX639/#REF!)*$W639)","v":""},{"$f":"IF(AY639=\"\",\"\",(AY639/#REF!)*$W639)","v":""},""]
[null,16699,null,null,"Sewer Rising",null,"PSNM02 - NM01/10/09",null,null,150,null,0,62497.64,null,1,62497.64,null,null,{"$f":"IF(Q643=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q643,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q643,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U643,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},62497.64,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD643=\"\",\"\",(AD643/#REF!)*$W643)","v":""},"",62497.64,"","","",{"$f":"IF(AJ643=\"\",\"\",(AJ643/#REF!)*$W643)","v":""},{"$f":"IF(AK643=\"\",\"\",(AK643/#REF!)*$W643)","v":""},{"$f":"IF(AL643=\"\",\"\",(AL643/#REF!)*$W643)","v":""},{"$f":"IF(AM643=\"\",\"\",(AM643/#REF!)*$W643)","v":""},{"$f":"IF(AN643=\"\",\"\",(AN643/#REF!)*$W643)","v":""},{"$f":"IF(AO643=\"\",\"\",(AO643/#REF!)*$W643)","v":""},{"$f":"IF(AP643=\"\",\"\",(AP643/#REF!)*$W643)","v":""},{"$f":"IF(AQ643=\"\",\"\",(AQ643/#REF!)*$W643)","v":""},{"$f":"IF(AR643=\"\",\"\",(AR643/#REF!)*$W643)","v":""},{"$f":"IF(AS643=\"\",\"\",(AS643/#REF!)*$W643)","v":""},{"$f":"IF(AT643=\"\",\"\",(AT643/#REF!)*$W643)","v":""},{"$f":"IF(AU643=\"\",\"\",(AU643/#REF!)*$W643)","v":""},{"$f":"IF(AV643=\"\",\"\",(AV643/#REF!)*$W643)","v":""},{"$f":"IF(AW643=\"\",\"\",(AW643/#REF!)*$W643)","v":""},{"$f":"IF(AX643=\"\",\"\",(AX643/#REF!)*$W643)","v":""},{"$f":"IF(AY643=\"\",\"\",(AY643/#REF!)*$W643)","v":""},""]
[null,16714,null,null,"Sewer Rising",null,"PSSL07 - SL01/1-1/22",null,null,250,null,0,315848.37199999997,null,1,315848.37199999997,null,null,{"$f":"IF(Q647=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q647,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q647,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U647,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},315848.37199999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD647=\"\",\"\",(AD647/#REF!)*$W647)","v":""},"",315848.37199999997,"","","",{"$f":"IF(AJ647=\"\",\"\",(AJ647/#REF!)*$W647)","v":""},{"$f":"IF(AK647=\"\",\"\",(AK647/#REF!)*$W647)","v":""},{"$f":"IF(AL647=\"\",\"\",(AL647/#REF!)*$W647)","v":""},{"$f":"IF(AM647=\"\",\"\",(AM647/#REF!)*$W647)","v":""},{"$f":"IF(AN647=\"\",\"\",(AN647/#REF!)*$W647)","v":""},{"$f":"IF(AO647=\"\",\"\",(AO647/#REF!)*$W647)","v":""},{"$f":"IF(AP647=\"\",\"\",(AP647/#REF!)*$W647)","v":""},{"$f":"IF(AQ647=\"\",\"\",(AQ647/#REF!)*$W647)","v":""},{"$f":"IF(AR647=\"\",\"\",(AR647/#REF!)*$W647)","v":""},{"$f":"IF(AS647=\"\",\"\",(AS647/#REF!)*$W647)","v":""},{"$f":"IF(AT647=\"\",\"\",(AT647/#REF!)*$W647)","v":""},{"$f":"IF(AU647=\"\",\"\",(AU647/#REF!)*$W647)","v":""},{"$f":"IF(AV647=\"\",\"\",(AV647/#REF!)*$W647)","v":""},{"$f":"IF(AW647=\"\",\"\",(AW647/#REF!)*$W647)","v":""},{"$f":"IF(AX647=\"\",\"\",(AX647/#REF!)*$W647)","v":""},{"$f":"IF(AY647=\"\",\"\",(AY647/#REF!)*$W647)","v":""},""]
[null,16711,null,null,"Sewer Rising",null,"PSSL04 - SL01/1-1/22",null,null,100,null,0,198245.76000000001,null,1,198245.76000000001,null,null,{"$f":"IF(Q648=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q648,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q648,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U648,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},198245.76000000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD648=\"\",\"\",(AD648/#REF!)*$W648)","v":""},"",198245.76000000001,"","","",{"$f":"IF(AJ648=\"\",\"\",(AJ648/#REF!)*$W648)","v":""},{"$f":"IF(AK648=\"\",\"\",(AK648/#REF!)*$W648)","v":""},{"$f":"IF(AL648=\"\",\"\",(AL648/#REF!)*$W648)","v":""},{"$f":"IF(AM648=\"\",\"\",(AM648/#REF!)*$W648)","v":""},{"$f":"IF(AN648=\"\",\"\",(AN648/#REF!)*$W648)","v":""},{"$f":"IF(AO648=\"\",\"\",(AO648/#REF!)*$W648)","v":""},{"$f":"IF(AP648=\"\",\"\",(AP648/#REF!)*$W648)","v":""},{"$f":"IF(AQ648=\"\",\"\",(AQ648/#REF!)*$W648)","v":""},{"$f":"IF(AR648=\"\",\"\",(AR648/#REF!)*$W648)","v":""},{"$f":"IF(AS648=\"\",\"\",(AS648/#REF!)*$W648)","v":""},{"$f":"IF(AT648=\"\",\"\",(AT648/#REF!)*$W648)","v":""},{"$f":"IF(AU648=\"\",\"\",(AU648/#REF!)*$W648)","v":""},{"$f":"IF(AV648=\"\",\"\",(AV648/#REF!)*$W648)","v":""},{"$f":"IF(AW648=\"\",\"\",(AW648/#REF!)*$W648)","v":""},{"$f":"IF(AX648=\"\",\"\",(AX648/#REF!)*$W648)","v":""},{"$f":"IF(AY648=\"\",\"\",(AY648/#REF!)*$W648)","v":""},""]
[null,12880,null,null,"Sewer Gravity",null,"BE01/MP-1/19 - BE01/MP-1/18",null,null,375,null,{"$f":"IF(H654=SewerTYPE1,VLOOKUP(J654,SewerUnitrates1,2,FALSE),IF(H654=SEWERTYPE2,VLOOKUP((J654&\"_\"&K654),Sewerrates2,2,FALSE),0))","v":0},63532.033499999998,null,{"$f":"IF(N654=\"\",1,VLOOKUP(N654,Sewersitecond,2,FALSE))","v":1},63532.033499999998,null,null,{"$f":"IF(Q654=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q654,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q654,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S654=\"\",0,S654*10000*R654)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U654,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P654+T654)*V654,0)","v":63532.033499999998},null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD654=\"\",\"\",(AD654/#REF!)*$W654)","v":""},"",63532.033499999998,"","","",{"$f":"IF(AJ654=\"\",\"\",(AJ654/#REF!)*$W654)","v":""},{"$f":"IF(AK654=\"\",\"\",(AK654/#REF!)*$W654)","v":""},{"$f":"IF(AL654=\"\",\"\",(AL654/#REF!)*$W654)","v":""},{"$f":"IF(AM654=\"\",\"\",(AM654/#REF!)*$W654)","v":""},{"$f":"IF(AN654=\"\",\"\",(AN654/#REF!)*$W654)","v":""},{"$f":"IF(AO654=\"\",\"\",(AO654/#REF!)*$W654)","v":""},{"$f":"IF(AP654=\"\",\"\",(AP654/#REF!)*$W654)","v":""},{"$f":"IF(AQ654=\"\",\"\",(AQ654/#REF!)*$W654)","v":""},{"$f":"IF(AR654=\"\",\"\",(AR654/#REF!)*$W654)","v":""},{"$f":"IF(AS654=\"\",\"\",(AS654/#REF!)*$W654)","v":""},{"$f":"IF(AT654=\"\",\"\",(AT654/#REF!)*$W654)","v":""},{"$f":"IF(AU654=\"\",\"\",(AU654/#REF!)*$W654)","v":""},{"$f":"IF(AV654=\"\",\"\",(AV654/#REF!)*$W654)","v":""},{"$f":"IF(AW654=\"\",\"\",(AW654/#REF!)*$W654)","v":""},{"$f":"IF(AX654=\"\",\"\",(AX654/#REF!)*$W654)","v":""},{"$f":"IF(AY654=\"\",\"\",(AY654/#REF!)*$W654)","v":""},""]
[null,12885,null,null,"Sewer Gravity",null,"BE01/MP-1/14 - BE01/MP-1/13",null,null,450,null,0,129416.9611,null,1,129416.9611,null,null,{"$f":"IF(Q657=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q657,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q657,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U657,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},129416.9611,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE657:AY657)","v":52373},{"$f":"IF(AD657=\"\",\"\",(AD657/#REF!)*$W657)","v":""},{"$f":"IF(AE657=\"\",\"\",(AE657/$AZ657)*$W657)","v":""},{"$f":"IF(AF657=\"\",\"\",(AF657/$AZ657)*$W657)","v":129416.9611},{"$f":"IF(AG657=\"\",\"\",(AG657/$AZ657)*$W657)","v":""},{"$f":"IF(AH657=\"\",\"\",(AH657/$AZ657)*$W657)","v":""},{"$f":"IF(AI657=\"\",\"\",(AI657/$AZ657)*$W657)","v":""},{"$f":"IF(AJ657=\"\",\"\",(AJ657/#REF!)*$W657)","v":""},{"$f":"IF(AK657=\"\",\"\",(AK657/#REF!)*$W657)","v":""},{"$f":"IF(AL657=\"\",\"\",(AL657/#REF!)*$W657)","v":""},{"$f":"IF(AM657=\"\",\"\",(AM657/#REF!)*$W657)","v":""},{"$f":"IF(AN657=\"\",\"\",(AN657/#REF!)*$W657)","v":""},{"$f":"IF(AO657=\"\",\"\",(AO657/#REF!)*$W657)","v":""},{"$f":"IF(AP657=\"\",\"\",(AP657/#REF!)*$W657)","v":""},{"$f":"IF(AQ657=\"\",\"\",(AQ657/#REF!)*$W657)","v":""},{"$f":"IF(AR657=\"\",\"\",(AR657/#REF!)*$W657)","v":""},{"$f":"IF(AS657=\"\",\"\",(AS657/#REF!)*$W657)","v":""},{"$f":"IF(AT657=\"\",\"\",(AT657/#REF!)*$W657)","v":""},{"$f":"IF(AU657=\"\",\"\",(AU657/#REF!)*$W657)","v":""},{"$f":"IF(AV657=\"\",\"\",(AV657/#REF!)*$W657)","v":""},{"$f":"IF(AW657=\"\",\"\",(AW657/#REF!)*$W657)","v":""},{"$f":"IF(AX657=\"\",\"\",(AX657/#REF!)*$W657)","v":""},{"$f":"IF(AY657=\"\",\"\",(AY657/#REF!)*$W657)","v":""},""]
[null,13276,null,null,"Sewer Gravity",null,"BE01/MP-3/4 - BE01/MP-3/3A",null,null,300,null,0,52622.979899999998,null,1,52622.979899999998,null,null,{"$f":"IF(Q659=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q659,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q659,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U659,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52622.979899999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD659=\"\",\"\",(AD659/#REF!)*$W659)","v":""},"",52622.979899999998,"","","",{"$f":"IF(AJ659=\"\",\"\",(AJ659/#REF!)*$W659)","v":""},{"$f":"IF(AK659=\"\",\"\",(AK659/#REF!)*$W659)","v":""},{"$f":"IF(AL659=\"\",\"\",(AL659/#REF!)*$W659)","v":""},{"$f":"IF(AM659=\"\",\"\",(AM659/#REF!)*$W659)","v":""},{"$f":"IF(AN659=\"\",\"\",(AN659/#REF!)*$W659)","v":""},{"$f":"IF(AO659=\"\",\"\",(AO659/#REF!)*$W659)","v":""},{"$f":"IF(AP659=\"\",\"\",(AP659/#REF!)*$W659)","v":""},{"$f":"IF(AQ659=\"\",\"\",(AQ659/#REF!)*$W659)","v":""},{"$f":"IF(AR659=\"\",\"\",(AR659/#REF!)*$W659)","v":""},{"$f":"IF(AS659=\"\",\"\",(AS659/#REF!)*$W659)","v":""},{"$f":"IF(AT659=\"\",\"\",(AT659/#REF!)*$W659)","v":""},{"$f":"IF(AU659=\"\",\"\",(AU659/#REF!)*$W659)","v":""},{"$f":"IF(AV659=\"\",\"\",(AV659/#REF!)*$W659)","v":""},{"$f":"IF(AW659=\"\",\"\",(AW659/#REF!)*$W659)","v":""},{"$f":"IF(AX659=\"\",\"\",(AX659/#REF!)*$W659)","v":""},{"$f":"IF(AY659=\"\",\"\",(AY659/#REF!)*$W659)","v":""},""]
[null,13278,null,null,"Sewer Gravity",null,"BE01/MP-3/3 - BE01/MP-3/2A",null,null,300,null,0,59055.670100000003,null,1,59055.670100000003,null,null,{"$f":"IF(Q662=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q662,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q662,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U662,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},59055.670100000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD662=\"\",\"\",(AD662/#REF!)*$W662)","v":""},"",59055.670100000003,"","","",{"$f":"IF(AJ662=\"\",\"\",(AJ662/#REF!)*$W662)","v":""},{"$f":"IF(AK662=\"\",\"\",(AK662/#REF!)*$W662)","v":""},{"$f":"IF(AL662=\"\",\"\",(AL662/#REF!)*$W662)","v":""},{"$f":"IF(AM662=\"\",\"\",(AM662/#REF!)*$W662)","v":""},{"$f":"IF(AN662=\"\",\"\",(AN662/#REF!)*$W662)","v":""},{"$f":"IF(AO662=\"\",\"\",(AO662/#REF!)*$W662)","v":""},{"$f":"IF(AP662=\"\",\"\",(AP662/#REF!)*$W662)","v":""},{"$f":"IF(AQ662=\"\",\"\",(AQ662/#REF!)*$W662)","v":""},{"$f":"IF(AR662=\"\",\"\",(AR662/#REF!)*$W662)","v":""},{"$f":"IF(AS662=\"\",\"\",(AS662/#REF!)*$W662)","v":""},{"$f":"IF(AT662=\"\",\"\",(AT662/#REF!)*$W662)","v":""},{"$f":"IF(AU662=\"\",\"\",(AU662/#REF!)*$W662)","v":""},{"$f":"IF(AV662=\"\",\"\",(AV662/#REF!)*$W662)","v":""},{"$f":"IF(AW662=\"\",\"\",(AW662/#REF!)*$W662)","v":""},{"$f":"IF(AX662=\"\",\"\",(AX662/#REF!)*$W662)","v":""},{"$f":"IF(AY662=\"\",\"\",(AY662/#REF!)*$W662)","v":""},""]
[null,12888,null,null,"Sewer Gravity",null,"BE01/MP-1/11 - BE01/MP-1/10",null,null,450,null,0,268637.46380000003,null,1,268637.46380000003,null,null,{"$f":"IF(Q667=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q667,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q667,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U667,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},268637.46380000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD667=\"\",\"\",(AD667/#REF!)*$W667)","v":""},"",268637.46380000003,"","","",{"$f":"IF(AJ667=\"\",\"\",(AJ667/#REF!)*$W667)","v":""},{"$f":"IF(AK667=\"\",\"\",(AK667/#REF!)*$W667)","v":""},{"$f":"IF(AL667=\"\",\"\",(AL667/#REF!)*$W667)","v":""},{"$f":"IF(AM667=\"\",\"\",(AM667/#REF!)*$W667)","v":""},{"$f":"IF(AN667=\"\",\"\",(AN667/#REF!)*$W667)","v":""},{"$f":"IF(AO667=\"\",\"\",(AO667/#REF!)*$W667)","v":""},{"$f":"IF(AP667=\"\",\"\",(AP667/#REF!)*$W667)","v":""},{"$f":"IF(AQ667=\"\",\"\",(AQ667/#REF!)*$W667)","v":""},{"$f":"IF(AR667=\"\",\"\",(AR667/#REF!)*$W667)","v":""},{"$f":"IF(AS667=\"\",\"\",(AS667/#REF!)*$W667)","v":""},{"$f":"IF(AT667=\"\",\"\",(AT667/#REF!)*$W667)","v":""},{"$f":"IF(AU667=\"\",\"\",(AU667/#REF!)*$W667)","v":""},{"$f":"IF(AV667=\"\",\"\",(AV667/#REF!)*$W667)","v":""},{"$f":"IF(AW667=\"\",\"\",(AW667/#REF!)*$W667)","v":""},{"$f":"IF(AX667=\"\",\"\",(AX667/#REF!)*$W667)","v":""},{"$f":"IF(AY667=\"\",\"\",(AY667/#REF!)*$W667)","v":""},""]
[null,12890,null,null,"Sewer Gravity",null,"BE01/MP-1/09 - BE01/MP-1/08",null,null,525,null,0,360573.97499999998,null,1,360573.97499999998,null,null,{"$f":"IF(Q670=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q670,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q670,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U670,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},360573.97499999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD670=\"\",\"\",(AD670/#REF!)*$W670)","v":""},"",360573.97499999998,"","","",{"$f":"IF(AJ670=\"\",\"\",(AJ670/#REF!)*$W670)","v":""},{"$f":"IF(AK670=\"\",\"\",(AK670/#REF!)*$W670)","v":""},{"$f":"IF(AL670=\"\",\"\",(AL670/#REF!)*$W670)","v":""},{"$f":"IF(AM670=\"\",\"\",(AM670/#REF!)*$W670)","v":""},{"$f":"IF(AN670=\"\",\"\",(AN670/#REF!)*$W670)","v":""},{"$f":"IF(AO670=\"\",\"\",(AO670/#REF!)*$W670)","v":""},{"$f":"IF(AP670=\"\",\"\",(AP670/#REF!)*$W670)","v":""},{"$f":"IF(AQ670=\"\",\"\",(AQ670/#REF!)*$W670)","v":""},{"$f":"IF(AR670=\"\",\"\",(AR670/#REF!)*$W670)","v":""},{"$f":"IF(AS670=\"\",\"\",(AS670/#REF!)*$W670)","v":""},{"$f":"IF(AT670=\"\",\"\",(AT670/#REF!)*$W670)","v":""},{"$f":"IF(AU670=\"\",\"\",(AU670/#REF!)*$W670)","v":""},{"$f":"IF(AV670=\"\",\"\",(AV670/#REF!)*$W670)","v":""},{"$f":"IF(AW670=\"\",\"\",(AW670/#REF!)*$W670)","v":""},{"$f":"IF(AX670=\"\",\"\",(AX670/#REF!)*$W670)","v":""},{"$f":"IF(AY670=\"\",\"\",(AY670/#REF!)*$W670)","v":""},""]
[null,12894,null,null,"Sewer Gravity",null,"BE01/MP-1/5 - BE01/MP-1/04",null,null,525,null,0,373915.2121,null,1,373915.2121,null,null,{"$f":"IF(Q675=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q675,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q675,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U675,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},373915.2121,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD675=\"\",\"\",(AD675/#REF!)*$W675)","v":""},"",373915.2121,"","","",{"$f":"IF(AJ675=\"\",\"\",(AJ675/#REF!)*$W675)","v":""},{"$f":"IF(AK675=\"\",\"\",(AK675/#REF!)*$W675)","v":""},{"$f":"IF(AL675=\"\",\"\",(AL675/#REF!)*$W675)","v":""},{"$f":"IF(AM675=\"\",\"\",(AM675/#REF!)*$W675)","v":""},{"$f":"IF(AN675=\"\",\"\",(AN675/#REF!)*$W675)","v":""},{"$f":"IF(AO675=\"\",\"\",(AO675/#REF!)*$W675)","v":""},{"$f":"IF(AP675=\"\",\"\",(AP675/#REF!)*$W675)","v":""},{"$f":"IF(AQ675=\"\",\"\",(AQ675/#REF!)*$W675)","v":""},{"$f":"IF(AR675=\"\",\"\",(AR675/#REF!)*$W675)","v":""},{"$f":"IF(AS675=\"\",\"\",(AS675/#REF!)*$W675)","v":""},{"$f":"IF(AT675=\"\",\"\",(AT675/#REF!)*$W675)","v":""},{"$f":"IF(AU675=\"\",\"\",(AU675/#REF!)*$W675)","v":""},{"$f":"IF(AV675=\"\",\"\",(AV675/#REF!)*$W675)","v":""},{"$f":"IF(AW675=\"\",\"\",(AW675/#REF!)*$W675)","v":""},{"$f":"IF(AX675=\"\",\"\",(AX675/#REF!)*$W675)","v":""},{"$f":"IF(AY675=\"\",\"\",(AY675/#REF!)*$W675)","v":""},""]
[null,81093,null,null,"Sewer Gravity",null,"BE01/MP-1/03B - BE01/MP-1/03",null,null,525,null,0,44208.610999999997,null,1,44208.610999999997,null,null,{"$f":"IF(Q678=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q678,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q678,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U678,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44208.610999999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD678=\"\",\"\",(AD678/#REF!)*$W678)","v":""},"",44208.610999999997,"","","",{"$f":"IF(AJ678=\"\",\"\",(AJ678/#REF!)*$W678)","v":""},{"$f":"IF(AK678=\"\",\"\",(AK678/#REF!)*$W678)","v":""},{"$f":"IF(AL678=\"\",\"\",(AL678/#REF!)*$W678)","v":""},{"$f":"IF(AM678=\"\",\"\",(AM678/#REF!)*$W678)","v":""},{"$f":"IF(AN678=\"\",\"\",(AN678/#REF!)*$W678)","v":""},{"$f":"IF(AO678=\"\",\"\",(AO678/#REF!)*$W678)","v":""},{"$f":"IF(AP678=\"\",\"\",(AP678/#REF!)*$W678)","v":""},{"$f":"IF(AQ678=\"\",\"\",(AQ678/#REF!)*$W678)","v":""},{"$f":"IF(AR678=\"\",\"\",(AR678/#REF!)*$W678)","v":""},{"$f":"IF(AS678=\"\",\"\",(AS678/#REF!)*$W678)","v":""},{"$f":"IF(AT678=\"\",\"\",(AT678/#REF!)*$W678)","v":""},{"$f":"IF(AU678=\"\",\"\",(AU678/#REF!)*$W678)","v":""},{"$f":"IF(AV678=\"\",\"\",(AV678/#REF!)*$W678)","v":""},{"$f":"IF(AW678=\"\",\"\",(AW678/#REF!)*$W678)","v":""},{"$f":"IF(AX678=\"\",\"\",(AX678/#REF!)*$W678)","v":""},{"$f":"IF(AY678=\"\",\"\",(AY678/#REF!)*$W678)","v":""},""]
[null,16717,null,null,"Sewer Rising",null,"PSSL10 - SL07/1-12-7-41/1",null,null,100,null,0,90841.728000000003,null,1,90841.728000000003,null,null,{"$f":"IF(Q680=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q680,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q680,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U680,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90841.728000000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD680=\"\",\"\",(AD680/#REF!)*$W680)","v":""},"",90841.728000000003,"","","",{"$f":"IF(AJ680=\"\",\"\",(AJ680/#REF!)*$W680)","v":""},{"$f":"IF(AK680=\"\",\"\",(AK680/#REF!)*$W680)","v":""},{"$f":"IF(AL680=\"\",\"\",(AL680/#REF!)*$W680)","v":""},{"$f":"IF(AM680=\"\",\"\",(AM680/#REF!)*$W680)","v":""},{"$f":"IF(AN680=\"\",\"\",(AN680/#REF!)*$W680)","v":""},{"$f":"IF(AO680=\"\",\"\",(AO680/#REF!)*$W680)","v":""},{"$f":"IF(AP680=\"\",\"\",(AP680/#REF!)*$W680)","v":""},{"$f":"IF(AQ680=\"\",\"\",(AQ680/#REF!)*$W680)","v":""},{"$f":"IF(AR680=\"\",\"\",(AR680/#REF!)*$W680)","v":""},{"$f":"IF(AS680=\"\",\"\",(AS680/#REF!)*$W680)","v":""},{"$f":"IF(AT680=\"\",\"\",(AT680/#REF!)*$W680)","v":""},{"$f":"IF(AU680=\"\",\"\",(AU680/#REF!)*$W680)","v":""},{"$f":"IF(AV680=\"\",\"\",(AV680/#REF!)*$W680)","v":""},{"$f":"IF(AW680=\"\",\"\",(AW680/#REF!)*$W680)","v":""},{"$f":"IF(AX680=\"\",\"\",(AX680/#REF!)*$W680)","v":""},{"$f":"IF(AY680=\"\",\"\",(AY680/#REF!)*$W680)","v":""},""]
[null,15386,null,null,"Sewer Gravity",null,"NM03/F/13 - NM03/F/12",null,null,150,null,0,35091.842799999999,null,1,35091.842799999999,null,null,{"$f":"IF(Q683=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q683,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q683,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U683,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35091.842799999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD683=\"\",\"\",(AD683/#REF!)*$W683)","v":""},"",35091.842799999999,"","","",{"$f":"IF(AJ683=\"\",\"\",(AJ683/#REF!)*$W683)","v":""},{"$f":"IF(AK683=\"\",\"\",(AK683/#REF!)*$W683)","v":""},{"$f":"IF(AL683=\"\",\"\",(AL683/#REF!)*$W683)","v":""},{"$f":"IF(AM683=\"\",\"\",(AM683/#REF!)*$W683)","v":""},{"$f":"IF(AN683=\"\",\"\",(AN683/#REF!)*$W683)","v":""},{"$f":"IF(AO683=\"\",\"\",(AO683/#REF!)*$W683)","v":""},{"$f":"IF(AP683=\"\",\"\",(AP683/#REF!)*$W683)","v":""},{"$f":"IF(AQ683=\"\",\"\",(AQ683/#REF!)*$W683)","v":""},{"$f":"IF(AR683=\"\",\"\",(AR683/#REF!)*$W683)","v":""},{"$f":"IF(AS683=\"\",\"\",(AS683/#REF!)*$W683)","v":""},{"$f":"IF(AT683=\"\",\"\",(AT683/#REF!)*$W683)","v":""},{"$f":"IF(AU683=\"\",\"\",(AU683/#REF!)*$W683)","v":""},{"$f":"IF(AV683=\"\",\"\",(AV683/#REF!)*$W683)","v":""},{"$f":"IF(AW683=\"\",\"\",(AW683/#REF!)*$W683)","v":""},{"$f":"IF(AX683=\"\",\"\",(AX683/#REF!)*$W683)","v":""},{"$f":"IF(AY683=\"\",\"\",(AY683/#REF!)*$W683)","v":""},""]
[null,16702,null,null,"Sewer Rising",null,"PSNM04 - NM03/G/19",null,null,150,null,0,67497.451199999996,null,1,67497.451199999996,null,null,{"$f":"IF(Q689=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q689,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q689,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U689,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67497.451199999996,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD689=\"\",\"\",(AD689/#REF!)*$W689)","v":""},"",67497.451199999996,"","","",{"$f":"IF(AJ689=\"\",\"\",(AJ689/#REF!)*$W689)","v":""},{"$f":"IF(AK689=\"\",\"\",(AK689/#REF!)*$W689)","v":""},{"$f":"IF(AL689=\"\",\"\",(AL689/#REF!)*$W689)","v":""},{"$f":"IF(AM689=\"\",\"\",(AM689/#REF!)*$W689)","v":""},{"$f":"IF(AN689=\"\",\"\",(AN689/#REF!)*$W689)","v":""},{"$f":"IF(AO689=\"\",\"\",(AO689/#REF!)*$W689)","v":""},{"$f":"IF(AP689=\"\",\"\",(AP689/#REF!)*$W689)","v":""},{"$f":"IF(AQ689=\"\",\"\",(AQ689/#REF!)*$W689)","v":""},{"$f":"IF(AR689=\"\",\"\",(AR689/#REF!)*$W689)","v":""},{"$f":"IF(AS689=\"\",\"\",(AS689/#REF!)*$W689)","v":""},{"$f":"IF(AT689=\"\",\"\",(AT689/#REF!)*$W689)","v":""},{"$f":"IF(AU689=\"\",\"\",(AU689/#REF!)*$W689)","v":""},{"$f":"IF(AV689=\"\",\"\",(AV689/#REF!)*$W689)","v":""},{"$f":"IF(AW689=\"\",\"\",(AW689/#REF!)*$W689)","v":""},{"$f":"IF(AX689=\"\",\"\",(AX689/#REF!)*$W689)","v":""},{"$f":"IF(AY689=\"\",\"\",(AY689/#REF!)*$W689)","v":""},""]
[null,16543,null,null,"Sewer Gravity",null,"AN06/6-1/1 - PSAN06",null,null,300,null,0,44117.533900000002,null,1,44117.533900000002,null,null,{"$f":"IF(Q691=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q691,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q691,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U691,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44117.533900000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD691=\"\",\"\",(AD691/#REF!)*$W691)","v":""},"",44117.533900000002,"","","",{"$f":"IF(AJ691=\"\",\"\",(AJ691/#REF!)*$W691)","v":""},{"$f":"IF(AK691=\"\",\"\",(AK691/#REF!)*$W691)","v":""},{"$f":"IF(AL691=\"\",\"\",(AL691/#REF!)*$W691)","v":""},{"$f":"IF(AM691=\"\",\"\",(AM691/#REF!)*$W691)","v":""},{"$f":"IF(AN691=\"\",\"\",(AN691/#REF!)*$W691)","v":""},{"$f":"IF(AO691=\"\",\"\",(AO691/#REF!)*$W691)","v":""},{"$f":"IF(AP691=\"\",\"\",(AP691/#REF!)*$W691)","v":""},{"$f":"IF(AQ691=\"\",\"\",(AQ691/#REF!)*$W691)","v":""},{"$f":"IF(AR691=\"\",\"\",(AR691/#REF!)*$W691)","v":""},{"$f":"IF(AS691=\"\",\"\",(AS691/#REF!)*$W691)","v":""},{"$f":"IF(AT691=\"\",\"\",(AT691/#REF!)*$W691)","v":""},{"$f":"IF(AU691=\"\",\"\",(AU691/#REF!)*$W691)","v":""},{"$f":"IF(AV691=\"\",\"\",(AV691/#REF!)*$W691)","v":""},{"$f":"IF(AW691=\"\",\"\",(AW691/#REF!)*$W691)","v":""},{"$f":"IF(AX691=\"\",\"\",(AX691/#REF!)*$W691)","v":""},{"$f":"IF(AY691=\"\",\"\",(AY691/#REF!)*$W691)","v":""},""]
[null,12825,null,null,"Sewer Gravity",null,"BE01/G6-1/2 - BE01/G6-1/1",null,null,300,null,0,82472.318199999994,null,1,82472.318199999994,null,null,{"$f":"IF(Q694=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q694,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q694,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U694,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},82472.318199999994,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD694=\"\",\"\",(AD694/#REF!)*$W694)","v":""},"",82472.318199999994,"","","",{"$f":"IF(AJ694=\"\",\"\",(AJ694/#REF!)*$W694)","v":""},{"$f":"IF(AK694=\"\",\"\",(AK694/#REF!)*$W694)","v":""},{"$f":"IF(AL694=\"\",\"\",(AL694/#REF!)*$W694)","v":""},{"$f":"IF(AM694=\"\",\"\",(AM694/#REF!)*$W694)","v":""},{"$f":"IF(AN694=\"\",\"\",(AN694/#REF!)*$W694)","v":""},{"$f":"IF(AO694=\"\",\"\",(AO694/#REF!)*$W694)","v":""},{"$f":"IF(AP694=\"\",\"\",(AP694/#REF!)*$W694)","v":""},{"$f":"IF(AQ694=\"\",\"\",(AQ694/#REF!)*$W694)","v":""},{"$f":"IF(AR694=\"\",\"\",(AR694/#REF!)*$W694)","v":""},{"$f":"IF(AS694=\"\",\"\",(AS694/#REF!)*$W694)","v":""},{"$f":"IF(AT694=\"\",\"\",(AT694/#REF!)*$W694)","v":""},{"$f":"IF(AU694=\"\",\"\",(AU694/#REF!)*$W694)","v":""},{"$f":"IF(AV694=\"\",\"\",(AV694/#REF!)*$W694)","v":""},{"$f":"IF(AW694=\"\",\"\",(AW694/#REF!)*$W694)","v":""},{"$f":"IF(AX694=\"\",\"\",(AX694/#REF!)*$W694)","v":""},{"$f":"IF(AY694=\"\",\"\",(AY694/#REF!)*$W694)","v":""},""]
[null,10460,null,null,"Sewer Gravity",null,"AN14/13-7-3/1 - AN14/1009/1A",null,null,150,null,0,11606.157999999999,null,1,11606.157999999999,null,null,{"$f":"IF(Q698=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q698,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q698,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U698,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11606.157999999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD698=\"\",\"\",(AD698/#REF!)*$W698)","v":""},"",11606.157999999999,"","","",{"$f":"IF(AJ698=\"\",\"\",(AJ698/#REF!)*$W698)","v":""},{"$f":"IF(AK698=\"\",\"\",(AK698/#REF!)*$W698)","v":""},{"$f":"IF(AL698=\"\",\"\",(AL698/#REF!)*$W698)","v":""},{"$f":"IF(AM698=\"\",\"\",(AM698/#REF!)*$W698)","v":""},{"$f":"IF(AN698=\"\",\"\",(AN698/#REF!)*$W698)","v":""},{"$f":"IF(AO698=\"\",\"\",(AO698/#REF!)*$W698)","v":""},{"$f":"IF(AP698=\"\",\"\",(AP698/#REF!)*$W698)","v":""},{"$f":"IF(AQ698=\"\",\"\",(AQ698/#REF!)*$W698)","v":""},{"$f":"IF(AR698=\"\",\"\",(AR698/#REF!)*$W698)","v":""},{"$f":"IF(AS698=\"\",\"\",(AS698/#REF!)*$W698)","v":""},{"$f":"IF(AT698=\"\",\"\",(AT698/#REF!)*$W698)","v":""},{"$f":"IF(AU698=\"\",\"\",(AU698/#REF!)*$W698)","v":""},{"$f":"IF(AV698=\"\",\"\",(AV698/#REF!)*$W698)","v":""},{"$f":"IF(AW698=\"\",\"\",(AW698/#REF!)*$W698)","v":""},{"$f":"IF(AX698=\"\",\"\",(AX698/#REF!)*$W698)","v":""},{"$f":"IF(AY698=\"\",\"\",(AY698/#REF!)*$W698)","v":""},""]
[null,13482,null,null,"Sewer Gravity",null,"GL05/G-7/2 - GL05/G-7/1",null,null,225,null,0,88691.766499999998,null,1,88691.766499999998,null,null,{"$f":"IF(Q702=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q702,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q702,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U702,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},88691.766499999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD702=\"\",\"\",(AD702/#REF!)*$W702)","v":""},"",88691.766499999998,"","","",{"$f":"IF(AJ702=\"\",\"\",(AJ702/#REF!)*$W702)","v":""},{"$f":"IF(AK702=\"\",\"\",(AK702/#REF!)*$W702)","v":""},{"$f":"IF(AL702=\"\",\"\",(AL702/#REF!)*$W702)","v":""},{"$f":"IF(AM702=\"\",\"\",(AM702/#REF!)*$W702)","v":""},{"$f":"IF(AN702=\"\",\"\",(AN702/#REF!)*$W702)","v":""},{"$f":"IF(AO702=\"\",\"\",(AO702/#REF!)*$W702)","v":""},{"$f":"IF(AP702=\"\",\"\",(AP702/#REF!)*$W702)","v":""},{"$f":"IF(AQ702=\"\",\"\",(AQ702/#REF!)*$W702)","v":""},{"$f":"IF(AR702=\"\",\"\",(AR702/#REF!)*$W702)","v":""},{"$f":"IF(AS702=\"\",\"\",(AS702/#REF!)*$W702)","v":""},{"$f":"IF(AT702=\"\",\"\",(AT702/#REF!)*$W702)","v":""},{"$f":"IF(AU702=\"\",\"\",(AU702/#REF!)*$W702)","v":""},{"$f":"IF(AV702=\"\",\"\",(AV702/#REF!)*$W702)","v":""},{"$f":"IF(AW702=\"\",\"\",(AW702/#REF!)*$W702)","v":""},{"$f":"IF(AX702=\"\",\"\",(AX702/#REF!)*$W702)","v":""},{"$f":"IF(AY702=\"\",\"\",(AY702/#REF!)*$W702)","v":""},""]
[null,13481,null,null,"Sewer Gravity",null,"GL05/G-7/3 - GL05/G-7/2",null,null,225,null,0,39922.936199999996,null,1,39922.936199999996,null,null,{"$f":"IF(Q703=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q703,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q703,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U703,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39922.936199999996,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD703=\"\",\"\",(AD703/#REF!)*$W703)","v":""},"",39922.936199999996,"","","",{"$f":"IF(AJ703=\"\",\"\",(AJ703/#REF!)*$W703)","v":""},{"$f":"IF(AK703=\"\",\"\",(AK703/#REF!)*$W703)","v":""},{"$f":"IF(AL703=\"\",\"\",(AL703/#REF!)*$W703)","v":""},{"$f":"IF(AM703=\"\",\"\",(AM703/#REF!)*$W703)","v":""},{"$f":"IF(AN703=\"\",\"\",(AN703/#REF!)*$W703)","v":""},{"$f":"IF(AO703=\"\",\"\",(AO703/#REF!)*$W703)","v":""},{"$f":"IF(AP703=\"\",\"\",(AP703/#REF!)*$W703)","v":""},{"$f":"IF(AQ703=\"\",\"\",(AQ703/#REF!)*$W703)","v":""},{"$f":"IF(AR703=\"\",\"\",(AR703/#REF!)*$W703)","v":""},{"$f":"IF(AS703=\"\",\"\",(AS703/#REF!)*$W703)","v":""},{"$f":"IF(AT703=\"\",\"\",(AT703/#REF!)*$W703)","v":""},{"$f":"IF(AU703=\"\",\"\",(AU703/#REF!)*$W703)","v":""},{"$f":"IF(AV703=\"\",\"\",(AV703/#REF!)*$W703)","v":""},{"$f":"IF(AW703=\"\",\"\",(AW703/#REF!)*$W703)","v":""},{"$f":"IF(AX703=\"\",\"\",(AX703/#REF!)*$W703)","v":""},{"$f":"IF(AY703=\"\",\"\",(AY703/#REF!)*$W703)","v":""},""]
[null,298516,null,null,"Sewer Gravity",null,"NM15/1/1 - NM15/OF/SCRN01",null,null,300,null,0,1060.4632999999999,null,1,1060.4632999999999,null,null,{"$f":"IF(Q709=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q709,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q709,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U709,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1060.4632999999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD709=\"\",\"\",(AD709/#REF!)*$W709)","v":""},"",1060.4632999999999,"","","",{"$f":"IF(AJ709=\"\",\"\",(AJ709/#REF!)*$W709)","v":""},{"$f":"IF(AK709=\"\",\"\",(AK709/#REF!)*$W709)","v":""},{"$f":"IF(AL709=\"\",\"\",(AL709/#REF!)*$W709)","v":""},{"$f":"IF(AM709=\"\",\"\",(AM709/#REF!)*$W709)","v":""},{"$f":"IF(AN709=\"\",\"\",(AN709/#REF!)*$W709)","v":""},{"$f":"IF(AO709=\"\",\"\",(AO709/#REF!)*$W709)","v":""},{"$f":"IF(AP709=\"\",\"\",(AP709/#REF!)*$W709)","v":""},{"$f":"IF(AQ709=\"\",\"\",(AQ709/#REF!)*$W709)","v":""},{"$f":"IF(AR709=\"\",\"\",(AR709/#REF!)*$W709)","v":""},{"$f":"IF(AS709=\"\",\"\",(AS709/#REF!)*$W709)","v":""},{"$f":"IF(AT709=\"\",\"\",(AT709/#REF!)*$W709)","v":""},{"$f":"IF(AU709=\"\",\"\",(AU709/#REF!)*$W709)","v":""},{"$f":"IF(AV709=\"\",\"\",(AV709/#REF!)*$W709)","v":""},{"$f":"IF(AW709=\"\",\"\",(AW709/#REF!)*$W709)","v":""},{"$f":"IF(AX709=\"\",\"\",(AX709/#REF!)*$W709)","v":""},{"$f":"IF(AY709=\"\",\"\",(AY709/#REF!)*$W709)","v":""},""]
[null,298480,null,null,"Sewer Rising",null,"PSNM15/SRM/AV01 - SND-PSNM15/SRM/SN01",null,null,200,null,0,57584.302600000003,null,1,57584.302600000003,null,null,{"$f":"IF(Q712=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q712,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q712,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U712,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57584.302600000003,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD712=\"\",\"\",(AD712/#REF!)*$W712)","v":""},"",57584.302600000003,"","","",{"$f":"IF(AJ712=\"\",\"\",(AJ712/#REF!)*$W712)","v":""},{"$f":"IF(AK712=\"\",\"\",(AK712/#REF!)*$W712)","v":""},{"$f":"IF(AL712=\"\",\"\",(AL712/#REF!)*$W712)","v":""},{"$f":"IF(AM712=\"\",\"\",(AM712/#REF!)*$W712)","v":""},{"$f":"IF(AN712=\"\",\"\",(AN712/#REF!)*$W712)","v":""},{"$f":"IF(AO712=\"\",\"\",(AO712/#REF!)*$W712)","v":""},{"$f":"IF(AP712=\"\",\"\",(AP712/#REF!)*$W712)","v":""},{"$f":"IF(AQ712=\"\",\"\",(AQ712/#REF!)*$W712)","v":""},{"$f":"IF(AR712=\"\",\"\",(AR712/#REF!)*$W712)","v":""},{"$f":"IF(AS712=\"\",\"\",(AS712/#REF!)*$W712)","v":""},{"$f":"IF(AT712=\"\",\"\",(AT712/#REF!)*$W712)","v":""},{"$f":"IF(AU712=\"\",\"\",(AU712/#REF!)*$W712)","v":""},{"$f":"IF(AV712=\"\",\"\",(AV712/#REF!)*$W712)","v":""},{"$f":"IF(AW712=\"\",\"\",(AW712/#REF!)*$W712)","v":""},{"$f":"IF(AX712=\"\",\"\",(AX712/#REF!)*$W712)","v":""},{"$f":"IF(AY712=\"\",\"\",(AY712/#REF!)*$W712)","v":""},""]
[null,151564,null,null,"Sewer Gravity",null,"AN05/5-1/11 - AN05/103/01",null,null,300,null,0,3679.3465999999999,null,1,3679.3465999999999,null,null,{"$f":"IF(Q714=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q714,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q714,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U714,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3679.3465999999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD714=\"\",\"\",(AD714/#REF!)*$W714)","v":""},"",3679.3465999999999,"","","",{"$f":"IF(AJ714=\"\",\"\",(AJ714/#REF!)*$W714)","v":""},{"$f":"IF(AK714=\"\",\"\",(AK714/#REF!)*$W714)","v":""},{"$f":"IF(AL714=\"\",\"\",(AL714/#REF!)*$W714)","v":""},{"$f":"IF(AM714=\"\",\"\",(AM714/#REF!)*$W714)","v":""},{"$f":"IF(AN714=\"\",\"\",(AN714/#REF!)*$W714)","v":""},{"$f":"IF(AO714=\"\",\"\",(AO714/#REF!)*$W714)","v":""},{"$f":"IF(AP714=\"\",\"\",(AP714/#REF!)*$W714)","v":""},{"$f":"IF(AQ714=\"\",\"\",(AQ714/#REF!)*$W714)","v":""},{"$f":"IF(AR714=\"\",\"\",(AR714/#REF!)*$W714)","v":""},{"$f":"IF(AS714=\"\",\"\",(AS714/#REF!)*$W714)","v":""},{"$f":"IF(AT714=\"\",\"\",(AT714/#REF!)*$W714)","v":""},{"$f":"IF(AU714=\"\",\"\",(AU714/#REF!)*$W714)","v":""},{"$f":"IF(AV714=\"\",\"\",(AV714/#REF!)*$W714)","v":""},{"$f":"IF(AW714=\"\",\"\",(AW714/#REF!)*$W714)","v":""},{"$f":"IF(AX714=\"\",\"\",(AX714/#REF!)*$W714)","v":""},{"$f":"IF(AY714=\"\",\"\",(AY714/#REF!)*$W714)","v":""},""]
[null,16565,null,null,"Sewer Gravity",null,"BE01/1/1A - PSBE01",null,null,525,null,0,12019.1325,null,1,12019.1325,null,null,{"$f":"IF(Q717=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q717,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q717,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U717,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12019.1325,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD717=\"\",\"\",(AD717/#REF!)*$W717)","v":""},"",12019.1325,"","","",{"$f":"IF(AJ717=\"\",\"\",(AJ717/#REF!)*$W717)","v":""},{"$f":"IF(AK717=\"\",\"\",(AK717/#REF!)*$W717)","v":""},{"$f":"IF(AL717=\"\",\"\",(AL717/#REF!)*$W717)","v":""},{"$f":"IF(AM717=\"\",\"\",(AM717/#REF!)*$W717)","v":""},{"$f":"IF(AN717=\"\",\"\",(AN717/#REF!)*$W717)","v":""},{"$f":"IF(AO717=\"\",\"\",(AO717/#REF!)*$W717)","v":""},{"$f":"IF(AP717=\"\",\"\",(AP717/#REF!)*$W717)","v":""},{"$f":"IF(AQ717=\"\",\"\",(AQ717/#REF!)*$W717)","v":""},{"$f":"IF(AR717=\"\",\"\",(AR717/#REF!)*$W717)","v":""},{"$f":"IF(AS717=\"\",\"\",(AS717/#REF!)*$W717)","v":""},{"$f":"IF(AT717=\"\",\"\",(AT717/#REF!)*$W717)","v":""},{"$f":"IF(AU717=\"\",\"\",(AU717/#REF!)*$W717)","v":""},{"$f":"IF(AV717=\"\",\"\",(AV717/#REF!)*$W717)","v":""},{"$f":"IF(AW717=\"\",\"\",(AW717/#REF!)*$W717)","v":""},{"$f":"IF(AX717=\"\",\"\",(AX717/#REF!)*$W717)","v":""},{"$f":"IF(AY717=\"\",\"\",(AY717/#REF!)*$W717)","v":""},""]
[null,298511,null,null,"Sewer Gravity",null,"NM15/1/1 - PSNM15",null,null,375,null,0,9803.9797999999992,null,1,9803.9797999999992,null,null,{"$f":"IF(Q722=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q722,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q722,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U722,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9803.9797999999992,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD722=\"\",\"\",(AD722/#REF!)*$W722)","v":""},"",9803.9797999999992,"","","",{"$f":"IF(AJ722=\"\",\"\",(AJ722/#REF!)*$W722)","v":""},{"$f":"IF(AK722=\"\",\"\",(AK722/#REF!)*$W722)","v":""},{"$f":"IF(AL722=\"\",\"\",(AL722/#REF!)*$W722)","v":""},{"$f":"IF(AM722=\"\",\"\",(AM722/#REF!)*$W722)","v":""},{"$f":"IF(AN722=\"\",\"\",(AN722/#REF!)*$W722)","v":""},{"$f":"IF(AO722=\"\",\"\",(AO722/#REF!)*$W722)","v":""},{"$f":"IF(AP722=\"\",\"\",(AP722/#REF!)*$W722)","v":""},{"$f":"IF(AQ722=\"\",\"\",(AQ722/#REF!)*$W722)","v":""},{"$f":"IF(AR722=\"\",\"\",(AR722/#REF!)*$W722)","v":""},{"$f":"IF(AS722=\"\",\"\",(AS722/#REF!)*$W722)","v":""},{"$f":"IF(AT722=\"\",\"\",(AT722/#REF!)*$W722)","v":""},{"$f":"IF(AU722=\"\",\"\",(AU722/#REF!)*$W722)","v":""},{"$f":"IF(AV722=\"\",\"\",(AV722/#REF!)*$W722)","v":""},{"$f":"IF(AW722=\"\",\"\",(AW722/#REF!)*$W722)","v":""},{"$f":"IF(AX722=\"\",\"\",(AX722/#REF!)*$W722)","v":""},{"$f":"IF(AY722=\"\",\"\",(AY722/#REF!)*$W722)","v":""},""]
[null,"A5045",null,null,"Sewer Gravity",null,"AN03/S1/03 - AN03/S1/02",null,null,300,null,0,26129.538100000002,null,1,26129.538100000002,null,null,{"$f":"IF(Q725=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q725,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q725,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U725,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26129.538100000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD725=\"\",\"\",(AD725/#REF!)*$W725)","v":""},"",26129.538100000002,"","","",{"$f":"IF(AJ725=\"\",\"\",(AJ725/#REF!)*$W725)","v":""},{"$f":"IF(AK725=\"\",\"\",(AK725/#REF!)*$W725)","v":""},{"$f":"IF(AL725=\"\",\"\",(AL725/#REF!)*$W725)","v":""},{"$f":"IF(AM725=\"\",\"\",(AM725/#REF!)*$W725)","v":""},{"$f":"IF(AN725=\"\",\"\",(AN725/#REF!)*$W725)","v":""},{"$f":"IF(AO725=\"\",\"\",(AO725/#REF!)*$W725)","v":""},{"$f":"IF(AP725=\"\",\"\",(AP725/#REF!)*$W725)","v":""},{"$f":"IF(AQ725=\"\",\"\",(AQ725/#REF!)*$W725)","v":""},{"$f":"IF(AR725=\"\",\"\",(AR725/#REF!)*$W725)","v":""},{"$f":"IF(AS725=\"\",\"\",(AS725/#REF!)*$W725)","v":""},{"$f":"IF(AT725=\"\",\"\",(AT725/#REF!)*$W725)","v":""},{"$f":"IF(AU725=\"\",\"\",(AU725/#REF!)*$W725)","v":""},{"$f":"IF(AV725=\"\",\"\",(AV725/#REF!)*$W725)","v":""},{"$f":"IF(AW725=\"\",\"\",(AW725/#REF!)*$W725)","v":""},{"$f":"IF(AX725=\"\",\"\",(AX725/#REF!)*$W725)","v":""},{"$f":"IF(AY725=\"\",\"\",(AY725/#REF!)*$W725)","v":""},""]
[null,"A5633",null,null,"Sewer Rising",null,"PSBE12 - SND-BE01/09/07B",null,null,150,null,0,79392.9905,null,1,79392.9905,null,null,{"$f":"IF(Q730=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q730,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q730,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U730,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},79392.9905,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD730=\"\",\"\",(AD730/#REF!)*$W730)","v":""},"",79392.9905,"","","",{"$f":"IF(AJ730=\"\",\"\",(AJ730/#REF!)*$W730)","v":""},{"$f":"IF(AK730=\"\",\"\",(AK730/#REF!)*$W730)","v":""},{"$f":"IF(AL730=\"\",\"\",(AL730/#REF!)*$W730)","v":""},{"$f":"IF(AM730=\"\",\"\",(AM730/#REF!)*$W730)","v":""},{"$f":"IF(AN730=\"\",\"\",(AN730/#REF!)*$W730)","v":""},{"$f":"IF(AO730=\"\",\"\",(AO730/#REF!)*$W730)","v":""},{"$f":"IF(AP730=\"\",\"\",(AP730/#REF!)*$W730)","v":""},{"$f":"IF(AQ730=\"\",\"\",(AQ730/#REF!)*$W730)","v":""},{"$f":"IF(AR730=\"\",\"\",(AR730/#REF!)*$W730)","v":""},{"$f":"IF(AS730=\"\",\"\",(AS730/#REF!)*$W730)","v":""},{"$f":"IF(AT730=\"\",\"\",(AT730/#REF!)*$W730)","v":""},{"$f":"IF(AU730=\"\",\"\",(AU730/#REF!)*$W730)","v":""},{"$f":"IF(AV730=\"\",\"\",(AV730/#REF!)*$W730)","v":""},{"$f":"IF(AW730=\"\",\"\",(AW730/#REF!)*$W730)","v":""},{"$f":"IF(AX730=\"\",\"\",(AX730/#REF!)*$W730)","v":""},{"$f":"IF(AY730=\"\",\"\",(AY730/#REF!)*$W730)","v":""},""]
[null,397076,null,null,"Sewer Rising",null,"SND-PSMC01/SRM/SN09 - PSMC01/SRM/MH16",null,null,250,null,0,3613.9762999999998,null,1,3613.9762999999998,null,null,{"$f":"IF(Q733=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q733,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q733,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U733,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3613.9762999999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD733=\"\",\"\",(AD733/#REF!)*$W733)","v":""},"",3613.9762999999998,"","","",{"$f":"IF(AJ733=\"\",\"\",(AJ733/#REF!)*$W733)","v":""},{"$f":"IF(AK733=\"\",\"\",(AK733/#REF!)*$W733)","v":""},{"$f":"IF(AL733=\"\",\"\",(AL733/#REF!)*$W733)","v":""},{"$f":"IF(AM733=\"\",\"\",(AM733/#REF!)*$W733)","v":""},{"$f":"IF(AN733=\"\",\"\",(AN733/#REF!)*$W733)","v":""},{"$f":"IF(AO733=\"\",\"\",(AO733/#REF!)*$W733)","v":""},{"$f":"IF(AP733=\"\",\"\",(AP733/#REF!)*$W733)","v":""},{"$f":"IF(AQ733=\"\",\"\",(AQ733/#REF!)*$W733)","v":""},{"$f":"IF(AR733=\"\",\"\",(AR733/#REF!)*$W733)","v":""},{"$f":"IF(AS733=\"\",\"\",(AS733/#REF!)*$W733)","v":""},{"$f":"IF(AT733=\"\",\"\",(AT733/#REF!)*$W733)","v":""},{"$f":"IF(AU733=\"\",\"\",(AU733/#REF!)*$W733)","v":""},{"$f":"IF(AV733=\"\",\"\",(AV733/#REF!)*$W733)","v":""},{"$f":"IF(AW733=\"\",\"\",(AW733/#REF!)*$W733)","v":""},{"$f":"IF(AX733=\"\",\"\",(AX733/#REF!)*$W733)","v":""},{"$f":"IF(AY733=\"\",\"\",(AY733/#REF!)*$W733)","v":""},""]
[null,397065,null,null,"Sewer Rising",null,"PSMC01/SRM/MH18 - SND-PSMC01/SRM/SN16",null,null,600,null,0,14916.1111,null,1,14916.1111,null,null,{"$f":"IF(Q735=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q735,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q735,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U735,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14916.1111,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD735=\"\",\"\",(AD735/#REF!)*$W735)","v":""},"",14916.1111,"","","",{"$f":"IF(AJ735=\"\",\"\",(AJ735/#REF!)*$W735)","v":""},{"$f":"IF(AK735=\"\",\"\",(AK735/#REF!)*$W735)","v":""},{"$f":"IF(AL735=\"\",\"\",(AL735/#REF!)*$W735)","v":""},{"$f":"IF(AM735=\"\",\"\",(AM735/#REF!)*$W735)","v":""},{"$f":"IF(AN735=\"\",\"\",(AN735/#REF!)*$W735)","v":""},{"$f":"IF(AO735=\"\",\"\",(AO735/#REF!)*$W735)","v":""},{"$f":"IF(AP735=\"\",\"\",(AP735/#REF!)*$W735)","v":""},{"$f":"IF(AQ735=\"\",\"\",(AQ735/#REF!)*$W735)","v":""},{"$f":"IF(AR735=\"\",\"\",(AR735/#REF!)*$W735)","v":""},{"$f":"IF(AS735=\"\",\"\",(AS735/#REF!)*$W735)","v":""},{"$f":"IF(AT735=\"\",\"\",(AT735/#REF!)*$W735)","v":""},{"$f":"IF(AU735=\"\",\"\",(AU735/#REF!)*$W735)","v":""},{"$f":"IF(AV735=\"\",\"\",(AV735/#REF!)*$W735)","v":""},{"$f":"IF(AW735=\"\",\"\",(AW735/#REF!)*$W735)","v":""},{"$f":"IF(AX735=\"\",\"\",(AX735/#REF!)*$W735)","v":""},{"$f":"IF(AY735=\"\",\"\",(AY735/#REF!)*$W735)","v":""},""]
[null,397078,null,null,"Sewer Rising",null,"SND-PSMC01/SRM/SN18 - SND-PSMB01/SRM/SN09",null,null,600,null,0,330476.71470000001,null,1,330476.71470000001,null,null,{"$f":"IF(Q738=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q738,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q738,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U738,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},330476.71470000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD738=\"\",\"\",(AD738/#REF!)*$W738)","v":""},"",330476.71470000001,"","","",{"$f":"IF(AJ738=\"\",\"\",(AJ738/#REF!)*$W738)","v":""},{"$f":"IF(AK738=\"\",\"\",(AK738/#REF!)*$W738)","v":""},{"$f":"IF(AL738=\"\",\"\",(AL738/#REF!)*$W738)","v":""},{"$f":"IF(AM738=\"\",\"\",(AM738/#REF!)*$W738)","v":""},{"$f":"IF(AN738=\"\",\"\",(AN738/#REF!)*$W738)","v":""},{"$f":"IF(AO738=\"\",\"\",(AO738/#REF!)*$W738)","v":""},{"$f":"IF(AP738=\"\",\"\",(AP738/#REF!)*$W738)","v":""},{"$f":"IF(AQ738=\"\",\"\",(AQ738/#REF!)*$W738)","v":""},{"$f":"IF(AR738=\"\",\"\",(AR738/#REF!)*$W738)","v":""},{"$f":"IF(AS738=\"\",\"\",(AS738/#REF!)*$W738)","v":""},{"$f":"IF(AT738=\"\",\"\",(AT738/#REF!)*$W738)","v":""},{"$f":"IF(AU738=\"\",\"\",(AU738/#REF!)*$W738)","v":""},{"$f":"IF(AV738=\"\",\"\",(AV738/#REF!)*$W738)","v":""},{"$f":"IF(AW738=\"\",\"\",(AW738/#REF!)*$W738)","v":""},{"$f":"IF(AX738=\"\",\"\",(AX738/#REF!)*$W738)","v":""},{"$f":"IF(AY738=\"\",\"\",(AY738/#REF!)*$W738)","v":""},""]
[null,397057,null,null,"Sewer Rising",null,"SND-PSMC01/SRM/SN08 - SND-PSMC01/SRM/SN10",null,null,600,null,0,497948.02279999998,null,1,497948.02279999998,null,null,{"$f":"IF(Q744=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q744,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q744,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U744,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},497948.02279999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD744=\"\",\"\",(AD744/#REF!)*$W744)","v":""},"",497948.02279999998,"","","",{"$f":"IF(AJ744=\"\",\"\",(AJ744/#REF!)*$W744)","v":""},{"$f":"IF(AK744=\"\",\"\",(AK744/#REF!)*$W744)","v":""},{"$f":"IF(AL744=\"\",\"\",(AL744/#REF!)*$W744)","v":""},{"$f":"IF(AM744=\"\",\"\",(AM744/#REF!)*$W744)","v":""},{"$f":"IF(AN744=\"\",\"\",(AN744/#REF!)*$W744)","v":""},{"$f":"IF(AO744=\"\",\"\",(AO744/#REF!)*$W744)","v":""},{"$f":"IF(AP744=\"\",\"\",(AP744/#REF!)*$W744)","v":""},{"$f":"IF(AQ744=\"\",\"\",(AQ744/#REF!)*$W744)","v":""},{"$f":"IF(AR744=\"\",\"\",(AR744/#REF!)*$W744)","v":""},{"$f":"IF(AS744=\"\",\"\",(AS744/#REF!)*$W744)","v":""},{"$f":"IF(AT744=\"\",\"\",(AT744/#REF!)*$W744)","v":""},{"$f":"IF(AU744=\"\",\"\",(AU744/#REF!)*$W744)","v":""},{"$f":"IF(AV744=\"\",\"\",(AV744/#REF!)*$W744)","v":""},{"$f":"IF(AW744=\"\",\"\",(AW744/#REF!)*$W744)","v":""},{"$f":"IF(AX744=\"\",\"\",(AX744/#REF!)*$W744)","v":""},{"$f":"IF(AY744=\"\",\"\",(AY744/#REF!)*$W744)","v":""},""]
[null,"A10551",null,null,"Sewer Rising",null,"SND-PSGL04/SRM/SN04 - BE01/G6-1/11A",null,null,150,null,0,93270.204500000007,null,1,93270.204500000007,null,null,{"$f":"IF(Q746=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q746,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q746,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U746,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},93270.204500000007,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD746=\"\",\"\",(AD746/#REF!)*$W746)","v":""},"",93270.204500000007,"","","",{"$f":"IF(AJ746=\"\",\"\",(AJ746/#REF!)*$W746)","v":""},{"$f":"IF(AK746=\"\",\"\",(AK746/#REF!)*$W746)","v":""},{"$f":"IF(AL746=\"\",\"\",(AL746/#REF!)*$W746)","v":""},{"$f":"IF(AM746=\"\",\"\",(AM746/#REF!)*$W746)","v":""},{"$f":"IF(AN746=\"\",\"\",(AN746/#REF!)*$W746)","v":""},{"$f":"IF(AO746=\"\",\"\",(AO746/#REF!)*$W746)","v":""},{"$f":"IF(AP746=\"\",\"\",(AP746/#REF!)*$W746)","v":""},{"$f":"IF(AQ746=\"\",\"\",(AQ746/#REF!)*$W746)","v":""},{"$f":"IF(AR746=\"\",\"\",(AR746/#REF!)*$W746)","v":""},{"$f":"IF(AS746=\"\",\"\",(AS746/#REF!)*$W746)","v":""},{"$f":"IF(AT746=\"\",\"\",(AT746/#REF!)*$W746)","v":""},{"$f":"IF(AU746=\"\",\"\",(AU746/#REF!)*$W746)","v":""},{"$f":"IF(AV746=\"\",\"\",(AV746/#REF!)*$W746)","v":""},{"$f":"IF(AW746=\"\",\"\",(AW746/#REF!)*$W746)","v":""},{"$f":"IF(AX746=\"\",\"\",(AX746/#REF!)*$W746)","v":""},{"$f":"IF(AY746=\"\",\"\",(AY746/#REF!)*$W746)","v":""},""]
[null,"A10559",null,null,"Sewer Rising",null,"SND-PSGL04/SRM/SN03 - SND-PSGL04/SRM/SN04",null,null,150,null,0,2475.6831000000002,null,1,2475.6831000000002,null,null,{"$f":"IF(Q749=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q749,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q749,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U749,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2475.6831000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD749=\"\",\"\",(AD749/#REF!)*$W749)","v":""},"",2475.6831000000002,"","","",{"$f":"IF(AJ749=\"\",\"\",(AJ749/#REF!)*$W749)","v":""},{"$f":"IF(AK749=\"\",\"\",(AK749/#REF!)*$W749)","v":""},{"$f":"IF(AL749=\"\",\"\",(AL749/#REF!)*$W749)","v":""},{"$f":"IF(AM749=\"\",\"\",(AM749/#REF!)*$W749)","v":""},{"$f":"IF(AN749=\"\",\"\",(AN749/#REF!)*$W749)","v":""},{"$f":"IF(AO749=\"\",\"\",(AO749/#REF!)*$W749)","v":""},{"$f":"IF(AP749=\"\",\"\",(AP749/#REF!)*$W749)","v":""},{"$f":"IF(AQ749=\"\",\"\",(AQ749/#REF!)*$W749)","v":""},{"$f":"IF(AR749=\"\",\"\",(AR749/#REF!)*$W749)","v":""},{"$f":"IF(AS749=\"\",\"\",(AS749/#REF!)*$W749)","v":""},{"$f":"IF(AT749=\"\",\"\",(AT749/#REF!)*$W749)","v":""},{"$f":"IF(AU749=\"\",\"\",(AU749/#REF!)*$W749)","v":""},{"$f":"IF(AV749=\"\",\"\",(AV749/#REF!)*$W749)","v":""},{"$f":"IF(AW749=\"\",\"\",(AW749/#REF!)*$W749)","v":""},{"$f":"IF(AX749=\"\",\"\",(AX749/#REF!)*$W749)","v":""},{"$f":"IF(AY749=\"\",\"\",(AY749/#REF!)*$W749)","v":""},""]
[null,"A10914",null,null,"Sewer Gravity",null,"BE01/1/9 - BE01/1/ERO/02",null,null,300,null,0,12791.8603,null,1,12791.8603,null,null,{"$f":"IF(Q753=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q753,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q753,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U753,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12791.8603,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD753=\"\",\"\",(AD753/#REF!)*$W753)","v":""},"",12791.8603,"","","",{"$f":"IF(AJ753=\"\",\"\",(AJ753/#REF!)*$W753)","v":""},{"$f":"IF(AK753=\"\",\"\",(AK753/#REF!)*$W753)","v":""},{"$f":"IF(AL753=\"\",\"\",(AL753/#REF!)*$W753)","v":""},{"$f":"IF(AM753=\"\",\"\",(AM753/#REF!)*$W753)","v":""},{"$f":"IF(AN753=\"\",\"\",(AN753/#REF!)*$W753)","v":""},{"$f":"IF(AO753=\"\",\"\",(AO753/#REF!)*$W753)","v":""},{"$f":"IF(AP753=\"\",\"\",(AP753/#REF!)*$W753)","v":""},{"$f":"IF(AQ753=\"\",\"\",(AQ753/#REF!)*$W753)","v":""},{"$f":"IF(AR753=\"\",\"\",(AR753/#REF!)*$W753)","v":""},{"$f":"IF(AS753=\"\",\"\",(AS753/#REF!)*$W753)","v":""},{"$f":"IF(AT753=\"\",\"\",(AT753/#REF!)*$W753)","v":""},{"$f":"IF(AU753=\"\",\"\",(AU753/#REF!)*$W753)","v":""},{"$f":"IF(AV753=\"\",\"\",(AV753/#REF!)*$W753)","v":""},{"$f":"IF(AW753=\"\",\"\",(AW753/#REF!)*$W753)","v":""},{"$f":"IF(AX753=\"\",\"\",(AX753/#REF!)*$W753)","v":""},{"$f":"IF(AY753=\"\",\"\",(AY753/#REF!)*$W753)","v":""},""]
[null,"A18380",null,null,"Sewer Gravity",null,"NM03/G/1 - NM03/ERO/01",null,null,375,null,0,4678.0411000000004,null,1,4678.0411000000004,null,null,{"$f":"IF(Q757=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q757,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q757,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U757,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4678.0411000000004,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD757=\"\",\"\",(AD757/#REF!)*$W757)","v":""},"",4678.0411000000004,"","","",{"$f":"IF(AJ757=\"\",\"\",(AJ757/#REF!)*$W757)","v":""},{"$f":"IF(AK757=\"\",\"\",(AK757/#REF!)*$W757)","v":""},{"$f":"IF(AL757=\"\",\"\",(AL757/#REF!)*$W757)","v":""},{"$f":"IF(AM757=\"\",\"\",(AM757/#REF!)*$W757)","v":""},{"$f":"IF(AN757=\"\",\"\",(AN757/#REF!)*$W757)","v":""},{"$f":"IF(AO757=\"\",\"\",(AO757/#REF!)*$W757)","v":""},{"$f":"IF(AP757=\"\",\"\",(AP757/#REF!)*$W757)","v":""},{"$f":"IF(AQ757=\"\",\"\",(AQ757/#REF!)*$W757)","v":""},{"$f":"IF(AR757=\"\",\"\",(AR757/#REF!)*$W757)","v":""},{"$f":"IF(AS757=\"\",\"\",(AS757/#REF!)*$W757)","v":""},{"$f":"IF(AT757=\"\",\"\",(AT757/#REF!)*$W757)","v":""},{"$f":"IF(AU757=\"\",\"\",(AU757/#REF!)*$W757)","v":""},{"$f":"IF(AV757=\"\",\"\",(AV757/#REF!)*$W757)","v":""},{"$f":"IF(AW757=\"\",\"\",(AW757/#REF!)*$W757)","v":""},{"$f":"IF(AX757=\"\",\"\",(AX757/#REF!)*$W757)","v":""},{"$f":"IF(AY757=\"\",\"\",(AY757/#REF!)*$W757)","v":""},""]
[null,"A18377",null,null,"Sewer Rising",null,"PSNM03 - PSNM03_PIT01",null,null,200,null,0,2402.9247,null,1,2402.9247,null,null,{"$f":"IF(Q758=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q758,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q758,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U758,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2402.9247,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD758=\"\",\"\",(AD758/#REF!)*$W758)","v":""},"",2402.9247,"","","",{"$f":"IF(AJ758=\"\",\"\",(AJ758/#REF!)*$W758)","v":""},{"$f":"IF(AK758=\"\",\"\",(AK758/#REF!)*$W758)","v":""},{"$f":"IF(AL758=\"\",\"\",(AL758/#REF!)*$W758)","v":""},{"$f":"IF(AM758=\"\",\"\",(AM758/#REF!)*$W758)","v":""},{"$f":"IF(AN758=\"\",\"\",(AN758/#REF!)*$W758)","v":""},{"$f":"IF(AO758=\"\",\"\",(AO758/#REF!)*$W758)","v":""},{"$f":"IF(AP758=\"\",\"\",(AP758/#REF!)*$W758)","v":""},{"$f":"IF(AQ758=\"\",\"\",(AQ758/#REF!)*$W758)","v":""},{"$f":"IF(AR758=\"\",\"\",(AR758/#REF!)*$W758)","v":""},{"$f":"IF(AS758=\"\",\"\",(AS758/#REF!)*$W758)","v":""},{"$f":"IF(AT758=\"\",\"\",(AT758/#REF!)*$W758)","v":""},{"$f":"IF(AU758=\"\",\"\",(AU758/#REF!)*$W758)","v":""},{"$f":"IF(AV758=\"\",\"\",(AV758/#REF!)*$W758)","v":""},{"$f":"IF(AW758=\"\",\"\",(AW758/#REF!)*$W758)","v":""},{"$f":"IF(AX758=\"\",\"\",(AX758/#REF!)*$W758)","v":""},{"$f":"IF(AY758=\"\",\"\",(AY758/#REF!)*$W758)","v":""},""]
[null,397059,null,null,"Sewer Rising",null,"SND-PSMC01/SRM/SN11 - PSMC01/SRM/MH17",null,null,600,null,0,346181.80180000002,null,1,346181.80180000002,null,null,{"$f":"IF(Q762=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q762,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q762,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U762,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},346181.80180000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD762=\"\",\"\",(AD762/#REF!)*$W762)","v":""},"",346181.80180000002,"","","",{"$f":"IF(AJ762=\"\",\"\",(AJ762/#REF!)*$W762)","v":""},{"$f":"IF(AK762=\"\",\"\",(AK762/#REF!)*$W762)","v":""},{"$f":"IF(AL762=\"\",\"\",(AL762/#REF!)*$W762)","v":""},{"$f":"IF(AM762=\"\",\"\",(AM762/#REF!)*$W762)","v":""},{"$f":"IF(AN762=\"\",\"\",(AN762/#REF!)*$W762)","v":""},{"$f":"IF(AO762=\"\",\"\",(AO762/#REF!)*$W762)","v":""},{"$f":"IF(AP762=\"\",\"\",(AP762/#REF!)*$W762)","v":""},{"$f":"IF(AQ762=\"\",\"\",(AQ762/#REF!)*$W762)","v":""},{"$f":"IF(AR762=\"\",\"\",(AR762/#REF!)*$W762)","v":""},{"$f":"IF(AS762=\"\",\"\",(AS762/#REF!)*$W762)","v":""},{"$f":"IF(AT762=\"\",\"\",(AT762/#REF!)*$W762)","v":""},{"$f":"IF(AU762=\"\",\"\",(AU762/#REF!)*$W762)","v":""},{"$f":"IF(AV762=\"\",\"\",(AV762/#REF!)*$W762)","v":""},{"$f":"IF(AW762=\"\",\"\",(AW762/#REF!)*$W762)","v":""},{"$f":"IF(AX762=\"\",\"\",(AX762/#REF!)*$W762)","v":""},{"$f":"IF(AY762=\"\",\"\",(AY762/#REF!)*$W762)","v":""},""]
[null,"A40033",null,null,"Sewer Gravity",null,"AN10/10-1-1/1 - AN10/01/01A",null,null,225,null,0,2632.4690999999998,null,1,2632.4690999999998,null,null,{"$f":"IF(Q767=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q767,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q767,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U767,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2632.4690999999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD767=\"\",\"\",(AD767/#REF!)*$W767)","v":""},"",2632.4690999999998,"","","",{"$f":"IF(AJ767=\"\",\"\",(AJ767/#REF!)*$W767)","v":""},{"$f":"IF(AK767=\"\",\"\",(AK767/#REF!)*$W767)","v":""},{"$f":"IF(AL767=\"\",\"\",(AL767/#REF!)*$W767)","v":""},{"$f":"IF(AM767=\"\",\"\",(AM767/#REF!)*$W767)","v":""},{"$f":"IF(AN767=\"\",\"\",(AN767/#REF!)*$W767)","v":""},{"$f":"IF(AO767=\"\",\"\",(AO767/#REF!)*$W767)","v":""},{"$f":"IF(AP767=\"\",\"\",(AP767/#REF!)*$W767)","v":""},{"$f":"IF(AQ767=\"\",\"\",(AQ767/#REF!)*$W767)","v":""},{"$f":"IF(AR767=\"\",\"\",(AR767/#REF!)*$W767)","v":""},{"$f":"IF(AS767=\"\",\"\",(AS767/#REF!)*$W767)","v":""},{"$f":"IF(AT767=\"\",\"\",(AT767/#REF!)*$W767)","v":""},{"$f":"IF(AU767=\"\",\"\",(AU767/#REF!)*$W767)","v":""},{"$f":"IF(AV767=\"\",\"\",(AV767/#REF!)*$W767)","v":""},{"$f":"IF(AW767=\"\",\"\",(AW767/#REF!)*$W767)","v":""},{"$f":"IF(AX767=\"\",\"\",(AX767/#REF!)*$W767)","v":""},{"$f":"IF(AY767=\"\",\"\",(AY767/#REF!)*$W767)","v":""},""]
[null,27614,null,null,"Sewer Rising",null,"PSMP03 - BE01/8/6",null,null,150,null,0,53554.6,null,1,53554.6,null,null,{"$f":"IF(Q769=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q769,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q769,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U769,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53554.6,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD769=\"\",\"\",(AD769/#REF!)*$W769)","v":""},"",53554.6,"","","",{"$f":"IF(AJ769=\"\",\"\",(AJ769/#REF!)*$W769)","v":""},{"$f":"IF(AK769=\"\",\"\",(AK769/#REF!)*$W769)","v":""},{"$f":"IF(AL769=\"\",\"\",(AL769/#REF!)*$W769)","v":""},{"$f":"IF(AM769=\"\",\"\",(AM769/#REF!)*$W769)","v":""},{"$f":"IF(AN769=\"\",\"\",(AN769/#REF!)*$W769)","v":""},{"$f":"IF(AO769=\"\",\"\",(AO769/#REF!)*$W769)","v":""},{"$f":"IF(AP769=\"\",\"\",(AP769/#REF!)*$W769)","v":""},{"$f":"IF(AQ769=\"\",\"\",(AQ769/#REF!)*$W769)","v":""},{"$f":"IF(AR769=\"\",\"\",(AR769/#REF!)*$W769)","v":""},{"$f":"IF(AS769=\"\",\"\",(AS769/#REF!)*$W769)","v":""},{"$f":"IF(AT769=\"\",\"\",(AT769/#REF!)*$W769)","v":""},{"$f":"IF(AU769=\"\",\"\",(AU769/#REF!)*$W769)","v":""},{"$f":"IF(AV769=\"\",\"\",(AV769/#REF!)*$W769)","v":""},{"$f":"IF(AW769=\"\",\"\",(AW769/#REF!)*$W769)","v":""},{"$f":"IF(AX769=\"\",\"\",(AX769/#REF!)*$W769)","v":""},{"$f":"IF(AY769=\"\",\"\",(AY769/#REF!)*$W769)","v":""},""]
[null,9525,null,null,"Sewer Gravity",null,"AN01/1-15/3 - AN01/1-15/2",null,null,300,null,0,20400.708299999998,null,1,20400.708299999998,null,null,{"$f":"IF(Q772=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q772,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q772,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U772,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20400.708299999998,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD772=\"\",\"\",(AD772/#REF!)*$W772)","v":""},"",20400.708299999998,"","","",{"$f":"IF(AJ772=\"\",\"\",(AJ772/#REF!)*$W772)","v":""},{"$f":"IF(AK772=\"\",\"\",(AK772/#REF!)*$W772)","v":""},{"$f":"IF(AL772=\"\",\"\",(AL772/#REF!)*$W772)","v":""},{"$f":"IF(AM772=\"\",\"\",(AM772/#REF!)*$W772)","v":""},{"$f":"IF(AN772=\"\",\"\",(AN772/#REF!)*$W772)","v":""},{"$f":"IF(AO772=\"\",\"\",(AO772/#REF!)*$W772)","v":""},{"$f":"IF(AP772=\"\",\"\",(AP772/#REF!)*$W772)","v":""},{"$f":"IF(AQ772=\"\",\"\",(AQ772/#REF!)*$W772)","v":""},{"$f":"IF(AR772=\"\",\"\",(AR772/#REF!)*$W772)","v":""},{"$f":"IF(AS772=\"\",\"\",(AS772/#REF!)*$W772)","v":""},{"$f":"IF(AT772=\"\",\"\",(AT772/#REF!)*$W772)","v":""},{"$f":"IF(AU772=\"\",\"\",(AU772/#REF!)*$W772)","v":""},{"$f":"IF(AV772=\"\",\"\",(AV772/#REF!)*$W772)","v":""},{"$f":"IF(AW772=\"\",\"\",(AW772/#REF!)*$W772)","v":""},{"$f":"IF(AX772=\"\",\"\",(AX772/#REF!)*$W772)","v":""},{"$f":"IF(AY772=\"\",\"\",(AY772/#REF!)*$W772)","v":""},""]
[null,"13019Z",null,null,"Sewer Gravity",null,"BE01/8/2 - BE01/8/1",null,null,150,null,0,30762.080000000002,null,1,30762.080000000002,null,null,{"$f":"IF(Q777=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q777,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q777,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U777,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30762.080000000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD777=\"\",\"\",(AD777/#REF!)*$W777)","v":""},"",30762.080000000002,"","","",{"$f":"IF(AJ777=\"\",\"\",(AJ777/#REF!)*$W777)","v":""},{"$f":"IF(AK777=\"\",\"\",(AK777/#REF!)*$W777)","v":""},{"$f":"IF(AL777=\"\",\"\",(AL777/#REF!)*$W777)","v":""},{"$f":"IF(AM777=\"\",\"\",(AM777/#REF!)*$W777)","v":""},{"$f":"IF(AN777=\"\",\"\",(AN777/#REF!)*$W777)","v":""},{"$f":"IF(AO777=\"\",\"\",(AO777/#REF!)*$W777)","v":""},{"$f":"IF(AP777=\"\",\"\",(AP777/#REF!)*$W777)","v":""},{"$f":"IF(AQ777=\"\",\"\",(AQ777/#REF!)*$W777)","v":""},{"$f":"IF(AR777=\"\",\"\",(AR777/#REF!)*$W777)","v":""},{"$f":"IF(AS777=\"\",\"\",(AS777/#REF!)*$W777)","v":""},{"$f":"IF(AT777=\"\",\"\",(AT777/#REF!)*$W777)","v":""},{"$f":"IF(AU777=\"\",\"\",(AU777/#REF!)*$W777)","v":""},{"$f":"IF(AV777=\"\",\"\",(AV777/#REF!)*$W777)","v":""},{"$f":"IF(AW777=\"\",\"\",(AW777/#REF!)*$W777)","v":""},{"$f":"IF(AX777=\"\",\"\",(AX777/#REF!)*$W777)","v":""},{"$f":"IF(AY777=\"\",\"\",(AY777/#REF!)*$W777)","v":""},""]
[null,"13007Z",null,null,"Sewer Gravity",null,"BE01/6/2 - BE01/6/1",null,null,150,null,0,14419.725,null,1,14419.725,null,null,{"$f":"IF(Q780=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q780,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q780,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U780,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14419.725,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD780=\"\",\"\",(AD780/#REF!)*$W780)","v":""},"",14419.725,"","","",{"$f":"IF(AJ780=\"\",\"\",(AJ780/#REF!)*$W780)","v":""},{"$f":"IF(AK780=\"\",\"\",(AK780/#REF!)*$W780)","v":""},{"$f":"IF(AL780=\"\",\"\",(AL780/#REF!)*$W780)","v":""},{"$f":"IF(AM780=\"\",\"\",(AM780/#REF!)*$W780)","v":""},{"$f":"IF(AN780=\"\",\"\",(AN780/#REF!)*$W780)","v":""},{"$f":"IF(AO780=\"\",\"\",(AO780/#REF!)*$W780)","v":""},{"$f":"IF(AP780=\"\",\"\",(AP780/#REF!)*$W780)","v":""},{"$f":"IF(AQ780=\"\",\"\",(AQ780/#REF!)*$W780)","v":""},{"$f":"IF(AR780=\"\",\"\",(AR780/#REF!)*$W780)","v":""},{"$f":"IF(AS780=\"\",\"\",(AS780/#REF!)*$W780)","v":""},{"$f":"IF(AT780=\"\",\"\",(AT780/#REF!)*$W780)","v":""},{"$f":"IF(AU780=\"\",\"\",(AU780/#REF!)*$W780)","v":""},{"$f":"IF(AV780=\"\",\"\",(AV780/#REF!)*$W780)","v":""},{"$f":"IF(AW780=\"\",\"\",(AW780/#REF!)*$W780)","v":""},{"$f":"IF(AX780=\"\",\"\",(AX780/#REF!)*$W780)","v":""},{"$f":"IF(AY780=\"\",\"\",(AY780/#REF!)*$W780)","v":""},""]
[null,16642,null,null,"Sewer Rising",null,"SL05/1/1 - SL05/1/1A",null,null,150,null,0,9780.8806999999997,null,1,9780.8806999999997,null,null,{"$f":"IF(Q785=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q785,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q785,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U785,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9780.8806999999997,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE785:AY785)","v":52373},{"$f":"IF(AD785=\"\",\"\",(AD785/#REF!)*$W785)","v":""},{"$f":"IF(AE785=\"\",\"\",(AE785/$AZ785)*$W785)","v":""},{"$f":"IF(AF785=\"\",\"\",(AF785/$AZ785)*$W785)","v":9780.8806999999997},{"$f":"IF(AG785=\"\",\"\",(AG785/$AZ785)*$W785)","v":""},{"$f":"IF(AH785=\"\",\"\",(AH785/$AZ785)*$W785)","v":""},{"$f":"IF(AI785=\"\",\"\",(AI785/$AZ785)*$W785)","v":""},{"$f":"IF(AJ785=\"\",\"\",(AJ785/#REF!)*$W785)","v":""},{"$f":"IF(AK785=\"\",\"\",(AK785/#REF!)*$W785)","v":""},{"$f":"IF(AL785=\"\",\"\",(AL785/#REF!)*$W785)","v":""},{"$f":"IF(AM785=\"\",\"\",(AM785/#REF!)*$W785)","v":""},{"$f":"IF(AN785=\"\",\"\",(AN785/#REF!)*$W785)","v":""},{"$f":"IF(AO785=\"\",\"\",(AO785/#REF!)*$W785)","v":""},{"$f":"IF(AP785=\"\",\"\",(AP785/#REF!)*$W785)","v":""},{"$f":"IF(AQ785=\"\",\"\",(AQ785/#REF!)*$W785)","v":""},{"$f":"IF(AR785=\"\",\"\",(AR785/#REF!)*$W785)","v":""},{"$f":"IF(AS785=\"\",\"\",(AS785/#REF!)*$W785)","v":""},{"$f":"IF(AT785=\"\",\"\",(AT785/#REF!)*$W785)","v":""},{"$f":"IF(AU785=\"\",\"\",(AU785/#REF!)*$W785)","v":""},{"$f":"IF(AV785=\"\",\"\",(AV785/#REF!)*$W785)","v":""},{"$f":"IF(AW785=\"\",\"\",(AW785/#REF!)*$W785)","v":""},{"$f":"IF(AX785=\"\",\"\",(AX785/#REF!)*$W785)","v":""},{"$f":"IF(AY785=\"\",\"\",(AY785/#REF!)*$W785)","v":""},""]
[null,"A39989",null,null,"Sewer Rising",null,"PSAN07_PIT03 - AN06/6-1/19",null,null,150,null,0,127938.55620000001,null,1,127938.55620000001,null,null,{"$f":"IF(Q788=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q788,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q788,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U788,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},127938.55620000001,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD788=\"\",\"\",(AD788/#REF!)*$W788)","v":""},"",127938.55620000001,"","","",{"$f":"IF(AJ788=\"\",\"\",(AJ788/#REF!)*$W788)","v":""},{"$f":"IF(AK788=\"\",\"\",(AK788/#REF!)*$W788)","v":""},{"$f":"IF(AL788=\"\",\"\",(AL788/#REF!)*$W788)","v":""},{"$f":"IF(AM788=\"\",\"\",(AM788/#REF!)*$W788)","v":""},{"$f":"IF(AN788=\"\",\"\",(AN788/#REF!)*$W788)","v":""},{"$f":"IF(AO788=\"\",\"\",(AO788/#REF!)*$W788)","v":""},{"$f":"IF(AP788=\"\",\"\",(AP788/#REF!)*$W788)","v":""},{"$f":"IF(AQ788=\"\",\"\",(AQ788/#REF!)*$W788)","v":""},{"$f":"IF(AR788=\"\",\"\",(AR788/#REF!)*$W788)","v":""},{"$f":"IF(AS788=\"\",\"\",(AS788/#REF!)*$W788)","v":""},{"$f":"IF(AT788=\"\",\"\",(AT788/#REF!)*$W788)","v":""},{"$f":"IF(AU788=\"\",\"\",(AU788/#REF!)*$W788)","v":""},{"$f":"IF(AV788=\"\",\"\",(AV788/#REF!)*$W788)","v":""},{"$f":"IF(AW788=\"\",\"\",(AW788/#REF!)*$W788)","v":""},{"$f":"IF(AX788=\"\",\"\",(AX788/#REF!)*$W788)","v":""},{"$f":"IF(AY788=\"\",\"\",(AY788/#REF!)*$W788)","v":""},""]
[null,10484,null,null,"Sewer Gravity",null,"BE04/1-3/2 - BE04/1-3/1",null,null,225,null,0,34646.980900000002,null,1,34646.980900000002,null,null,{"$f":"IF(Q790=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q790,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q790,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U790,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34646.980900000002,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD790=\"\",\"\",(AD790/#REF!)*$W790)","v":""},"",34646.980900000002,"","","",{"$f":"IF(AJ790=\"\",\"\",(AJ790/#REF!)*$W790)","v":""},{"$f":"IF(AK790=\"\",\"\",(AK790/#REF!)*$W790)","v":""},{"$f":"IF(AL790=\"\",\"\",(AL790/#REF!)*$W790)","v":""},{"$f":"IF(AM790=\"\",\"\",(AM790/#REF!)*$W790)","v":""},{"$f":"IF(AN790=\"\",\"\",(AN790/#REF!)*$W790)","v":""},{"$f":"IF(AO790=\"\",\"\",(AO790/#REF!)*$W790)","v":""},{"$f":"IF(AP790=\"\",\"\",(AP790/#REF!)*$W790)","v":""},{"$f":"IF(AQ790=\"\",\"\",(AQ790/#REF!)*$W790)","v":""},{"$f":"IF(AR790=\"\",\"\",(AR790/#REF!)*$W790)","v":""},{"$f":"IF(AS790=\"\",\"\",(AS790/#REF!)*$W790)","v":""},{"$f":"IF(AT790=\"\",\"\",(AT790/#REF!)*$W790)","v":""},{"$f":"IF(AU790=\"\",\"\",(AU790/#REF!)*$W790)","v":""},{"$f":"IF(AV790=\"\",\"\",(AV790/#REF!)*$W790)","v":""},{"$f":"IF(AW790=\"\",\"\",(AW790/#REF!)*$W790)","v":""},{"$f":"IF(AX790=\"\",\"\",(AX790/#REF!)*$W790)","v":""},{"$f":"IF(AY790=\"\",\"\",(AY790/#REF!)*$W790)","v":""},""]
[null,27620,null,null,"Sewer Rising",null,"PSGL05 - BE01/G6-3-2/2",null,null,100,null,0,94856.831999999995,null,1,94856.831999999995,null,null,{"$f":"IF(Q793=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q793,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q793,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U793,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},94856.831999999995,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD793=\"\",\"\",(AD793/#REF!)*$W793)","v":""},"",94856.831999999995,"","","",{"$f":"IF(AJ793=\"\",\"\",(AJ793/#REF!)*$W793)","v":""},{"$f":"IF(AK793=\"\",\"\",(AK793/#REF!)*$W793)","v":""},{"$f":"IF(AL793=\"\",\"\",(AL793/#REF!)*$W793)","v":""},{"$f":"IF(AM793=\"\",\"\",(AM793/#REF!)*$W793)","v":""},{"$f":"IF(AN793=\"\",\"\",(AN793/#REF!)*$W793)","v":""},{"$f":"IF(AO793=\"\",\"\",(AO793/#REF!)*$W793)","v":""},{"$f":"IF(AP793=\"\",\"\",(AP793/#REF!)*$W793)","v":""},{"$f":"IF(AQ793=\"\",\"\",(AQ793/#REF!)*$W793)","v":""},{"$f":"IF(AR793=\"\",\"\",(AR793/#REF!)*$W793)","v":""},{"$f":"IF(AS793=\"\",\"\",(AS793/#REF!)*$W793)","v":""},{"$f":"IF(AT793=\"\",\"\",(AT793/#REF!)*$W793)","v":""},{"$f":"IF(AU793=\"\",\"\",(AU793/#REF!)*$W793)","v":""},{"$f":"IF(AV793=\"\",\"\",(AV793/#REF!)*$W793)","v":""},{"$f":"IF(AW793=\"\",\"\",(AW793/#REF!)*$W793)","v":""},{"$f":"IF(AX793=\"\",\"\",(AX793/#REF!)*$W793)","v":""},{"$f":"IF(AY793=\"\",\"\",(AY793/#REF!)*$W793)","v":""},""]
[null,12881,null,null,"Sewer Gravity",null,"BE01/MP-1/18 - BE01/MP-1/17",null,null,375,null,0,76668.503200000006,null,1,76668.503200000006,null,null,{"$f":"IF(Q799=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q799,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q799,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U799,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},76668.503200000006,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD799=\"\",\"\",(AD799/#REF!)*$W799)","v":""},"",76668.503200000006,"","","",{"$f":"IF(AJ799=\"\",\"\",(AJ799/#REF!)*$W799)","v":""},{"$f":"IF(AK799=\"\",\"\",(AK799/#REF!)*$W799)","v":""},{"$f":"IF(AL799=\"\",\"\",(AL799/#REF!)*$W799)","v":""},{"$f":"IF(AM799=\"\",\"\",(AM799/#REF!)*$W799)","v":""},{"$f":"IF(AN799=\"\",\"\",(AN799/#REF!)*$W799)","v":""},{"$f":"IF(AO799=\"\",\"\",(AO799/#REF!)*$W799)","v":""},{"$f":"IF(AP799=\"\",\"\",(AP799/#REF!)*$W799)","v":""},{"$f":"IF(AQ799=\"\",\"\",(AQ799/#REF!)*$W799)","v":""},{"$f":"IF(AR799=\"\",\"\",(AR799/#REF!)*$W799)","v":""},{"$f":"IF(AS799=\"\",\"\",(AS799/#REF!)*$W799)","v":""},{"$f":"IF(AT799=\"\",\"\",(AT799/#REF!)*$W799)","v":""},{"$f":"IF(AU799=\"\",\"\",(AU799/#REF!)*$W799)","v":""},{"$f":"IF(AV799=\"\",\"\",(AV799/#REF!)*$W799)","v":""},{"$f":"IF(AW799=\"\",\"\",(AW799/#REF!)*$W799)","v":""},{"$f":"IF(AX799=\"\",\"\",(AX799/#REF!)*$W799)","v":""},{"$f":"IF(AY799=\"\",\"\",(AY799/#REF!)*$W799)","v":""},""]
[null,12875,null,null,"Sewer Gravity",null,"BE01/MP-1/24 - BE01/MP-1/23",null,null,375,null,0,75593.345700000005,null,1,75593.345700000005,null,null,{"$f":"IF(Q801=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q801,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q801,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U801,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},75593.345700000005,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD801=\"\",\"\",(AD801/#REF!)*$W801)","v":""},"",75593.345700000005,"","","",{"$f":"IF(AJ801=\"\",\"\",(AJ801/#REF!)*$W801)","v":""},{"$f":"IF(AK801=\"\",\"\",(AK801/#REF!)*$W801)","v":""},{"$f":"IF(AL801=\"\",\"\",(AL801/#REF!)*$W801)","v":""},{"$f":"IF(AM801=\"\",\"\",(AM801/#REF!)*$W801)","v":""},{"$f":"IF(AN801=\"\",\"\",(AN801/#REF!)*$W801)","v":""},{"$f":"IF(AO801=\"\",\"\",(AO801/#REF!)*$W801)","v":""},{"$f":"IF(AP801=\"\",\"\",(AP801/#REF!)*$W801)","v":""},{"$f":"IF(AQ801=\"\",\"\",(AQ801/#REF!)*$W801)","v":""},{"$f":"IF(AR801=\"\",\"\",(AR801/#REF!)*$W801)","v":""},{"$f":"IF(AS801=\"\",\"\",(AS801/#REF!)*$W801)","v":""},{"$f":"IF(AT801=\"\",\"\",(AT801/#REF!)*$W801)","v":""},{"$f":"IF(AU801=\"\",\"\",(AU801/#REF!)*$W801)","v":""},{"$f":"IF(AV801=\"\",\"\",(AV801/#REF!)*$W801)","v":""},{"$f":"IF(AW801=\"\",\"\",(AW801/#REF!)*$W801)","v":""},{"$f":"IF(AX801=\"\",\"\",(AX801/#REF!)*$W801)","v":""},{"$f":"IF(AY801=\"\",\"\",(AY801/#REF!)*$W801)","v":""},""]
[null,12872,null,null,"Sewer Gravity",null,"BE01/MP-1/27 - BE01/MP-1/26",null,null,375,null,0,55233.772499999999,null,1,55233.772499999999,null,null,{"$f":"IF(Q804=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q804,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q804,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U804,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55233.772499999999,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD804=\"\",\"\",(AD804/#REF!)*$W804)","v":""},"",55233.772499999999,"","","",{"$f":"IF(AJ804=\"\",\"\",(AJ804/#REF!)*$W804)","v":""},{"$f":"IF(AK804=\"\",\"\",(AK804/#REF!)*$W804)","v":""},{"$f":"IF(AL804=\"\",\"\",(AL804/#REF!)*$W804)","v":""},{"$f":"IF(AM804=\"\",\"\",(AM804/#REF!)*$W804)","v":""},{"$f":"IF(AN804=\"\",\"\",(AN804/#REF!)*$W804)","v":""},{"$f":"IF(AO804=\"\",\"\",(AO804/#REF!)*$W804)","v":""},{"$f":"IF(AP804=\"\",\"\",(AP804/#REF!)*$W804)","v":""},{"$f":"IF(AQ804=\"\",\"\",(AQ804/#REF!)*$W804)","v":""},{"$f":"IF(AR804=\"\",\"\",(AR804/#REF!)*$W804)","v":""},{"$f":"IF(AS804=\"\",\"\",(AS804/#REF!)*$W804)","v":""},{"$f":"IF(AT804=\"\",\"\",(AT804/#REF!)*$W804)","v":""},{"$f":"IF(AU804=\"\",\"\",(AU804/#REF!)*$W804)","v":""},{"$f":"IF(AV804=\"\",\"\",(AV804/#REF!)*$W804)","v":""},{"$f":"IF(AW804=\"\",\"\",(AW804/#REF!)*$W804)","v":""},{"$f":"IF(AX804=\"\",\"\",(AX804/#REF!)*$W804)","v":""},{"$f":"IF(AY804=\"\",\"\",(AY804/#REF!)*$W804)","v":""},""]
[null,16704,null,null,"Sewer Rising",null,"PSNM10 - SND-NM11/SRM/SN02",null,null,100,null,0,37139.712,null,1,37139.712,null,null,{"$f":"IF(Q808=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q808,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q808,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U808,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37139.712,null,"y",null,null,null,null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,{"$f":"IF(AD808=\"\",\"\",(AD808/#REF!)*$W808)","v":""},"",37139.712,"","","",{"$f":"IF(AJ808=\"\",\"\",(AJ808/#REF!)*$W808)","v":""},{"$f":"IF(AK808=\"\",\"\",(AK808/#REF!)*$W808)","v":""},{"$f":"IF(AL808=\"\",\"\",(AL808/#REF!)*$W808)","v":""},{"$f":"IF(AM808=\"\",\"\",(AM808/#REF!)*$W808)","v":""},{"$f":"IF(AN808=\"\",\"\",(AN808/#REF!)*$W808)","v":""},{"$f":"IF(AO808=\"\",\"\",(AO808/#REF!)*$W808)","v":""},{"$f":"IF(AP808=\"\",\"\",(AP808/#REF!)*$W808)","v":""},{"$f":"IF(AQ808=\"\",\"\",(AQ808/#REF!)*$W808)","v":""},{"$f":"IF(AR808=\"\",\"\",(AR808/#REF!)*$W808)","v":""},{"$f":"IF(AS808=\"\",\"\",(AS808/#REF!)*$W808)","v":""},{"$f":"IF(AT808=\"\",\"\",(AT808/#REF!)*$W808)","v":""},{"$f":"IF(AU808=\"\",\"\",(AU808/#REF!)*$W808)","v":""},{"$f":"IF(AV808=\"\",\"\",(AV808/#REF!)*$W808)","v":""},{"$f":"IF(AW808=\"\",\"\",(AW808/#REF!)*$W808)","v":""},{"$f":"IF(AX808=\"\",\"\",(AX808/#REF!)*$W808)","v":""},{"$f":"IF(AY808=\"\",\"\",(AY808/#REF!)*$W808)","v":""},""]
[null,"A14397",null,null,"Sewer Rising",null,"PSMC24 - MC03/1201/4",null,null,100,null,0,16411.116900000001,null,1,16411.116900000001,null,null,{"$f":"IF(Q812=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q812,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q812,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U812,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16411.116900000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD812=\"\",\"\",(AD812/#REF!)*$W812)","v":""},"","",16411.116900000001,"","",{"$f":"IF(AJ812=\"\",\"\",(AJ812/#REF!)*$W812)","v":""},{"$f":"IF(AK812=\"\",\"\",(AK812/#REF!)*$W812)","v":""},{"$f":"IF(AL812=\"\",\"\",(AL812/#REF!)*$W812)","v":""},{"$f":"IF(AM812=\"\",\"\",(AM812/#REF!)*$W812)","v":""},{"$f":"IF(AN812=\"\",\"\",(AN812/#REF!)*$W812)","v":""},{"$f":"IF(AO812=\"\",\"\",(AO812/#REF!)*$W812)","v":""},{"$f":"IF(AP812=\"\",\"\",(AP812/#REF!)*$W812)","v":""},{"$f":"IF(AQ812=\"\",\"\",(AQ812/#REF!)*$W812)","v":""},{"$f":"IF(AR812=\"\",\"\",(AR812/#REF!)*$W812)","v":""},{"$f":"IF(AS812=\"\",\"\",(AS812/#REF!)*$W812)","v":""},{"$f":"IF(AT812=\"\",\"\",(AT812/#REF!)*$W812)","v":""},{"$f":"IF(AU812=\"\",\"\",(AU812/#REF!)*$W812)","v":""},{"$f":"IF(AV812=\"\",\"\",(AV812/#REF!)*$W812)","v":""},{"$f":"IF(AW812=\"\",\"\",(AW812/#REF!)*$W812)","v":""},{"$f":"IF(AX812=\"\",\"\",(AX812/#REF!)*$W812)","v":""},{"$f":"IF(AY812=\"\",\"\",(AY812/#REF!)*$W812)","v":""},""]
[null,"A17814",null,null,"Sewer Gravity",null,"BC08/04/03 - BC08/04/02",null,null,450,null,0,158697.26850000001,null,1,158697.26850000001,null,null,{"$f":"IF(Q813=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q813,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q813,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U813,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},158697.26850000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD813=\"\",\"\",(AD813/#REF!)*$W813)","v":""},"","",158697.26850000001,"","",{"$f":"IF(AJ813=\"\",\"\",(AJ813/#REF!)*$W813)","v":""},{"$f":"IF(AK813=\"\",\"\",(AK813/#REF!)*$W813)","v":""},{"$f":"IF(AL813=\"\",\"\",(AL813/#REF!)*$W813)","v":""},{"$f":"IF(AM813=\"\",\"\",(AM813/#REF!)*$W813)","v":""},{"$f":"IF(AN813=\"\",\"\",(AN813/#REF!)*$W813)","v":""},{"$f":"IF(AO813=\"\",\"\",(AO813/#REF!)*$W813)","v":""},{"$f":"IF(AP813=\"\",\"\",(AP813/#REF!)*$W813)","v":""},{"$f":"IF(AQ813=\"\",\"\",(AQ813/#REF!)*$W813)","v":""},{"$f":"IF(AR813=\"\",\"\",(AR813/#REF!)*$W813)","v":""},{"$f":"IF(AS813=\"\",\"\",(AS813/#REF!)*$W813)","v":""},{"$f":"IF(AT813=\"\",\"\",(AT813/#REF!)*$W813)","v":""},{"$f":"IF(AU813=\"\",\"\",(AU813/#REF!)*$W813)","v":""},{"$f":"IF(AV813=\"\",\"\",(AV813/#REF!)*$W813)","v":""},{"$f":"IF(AW813=\"\",\"\",(AW813/#REF!)*$W813)","v":""},{"$f":"IF(AX813=\"\",\"\",(AX813/#REF!)*$W813)","v":""},{"$f":"IF(AY813=\"\",\"\",(AY813/#REF!)*$W813)","v":""},""]
[null,"A15499",null,null,"Sewer Gravity",null,"SM26/01/01 - PSSM26",null,null,250,null,0,6088.7712000000001,null,1,6088.7712000000001,null,null,{"$f":"IF(Q817=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q817,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q817,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U817,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6088.7712000000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD817=\"\",\"\",(AD817/#REF!)*$W817)","v":""},"","",6088.7712000000001,"","",{"$f":"IF(AJ817=\"\",\"\",(AJ817/#REF!)*$W817)","v":""},{"$f":"IF(AK817=\"\",\"\",(AK817/#REF!)*$W817)","v":""},{"$f":"IF(AL817=\"\",\"\",(AL817/#REF!)*$W817)","v":""},{"$f":"IF(AM817=\"\",\"\",(AM817/#REF!)*$W817)","v":""},{"$f":"IF(AN817=\"\",\"\",(AN817/#REF!)*$W817)","v":""},{"$f":"IF(AO817=\"\",\"\",(AO817/#REF!)*$W817)","v":""},{"$f":"IF(AP817=\"\",\"\",(AP817/#REF!)*$W817)","v":""},{"$f":"IF(AQ817=\"\",\"\",(AQ817/#REF!)*$W817)","v":""},{"$f":"IF(AR817=\"\",\"\",(AR817/#REF!)*$W817)","v":""},{"$f":"IF(AS817=\"\",\"\",(AS817/#REF!)*$W817)","v":""},{"$f":"IF(AT817=\"\",\"\",(AT817/#REF!)*$W817)","v":""},{"$f":"IF(AU817=\"\",\"\",(AU817/#REF!)*$W817)","v":""},{"$f":"IF(AV817=\"\",\"\",(AV817/#REF!)*$W817)","v":""},{"$f":"IF(AW817=\"\",\"\",(AW817/#REF!)*$W817)","v":""},{"$f":"IF(AX817=\"\",\"\",(AX817/#REF!)*$W817)","v":""},{"$f":"IF(AY817=\"\",\"\",(AY817/#REF!)*$W817)","v":""},""]
[null,11282,null,null,"Sewer Gravity",null,"MC02/18A/1 - MC02/18/1",null,null,300,null,0,50657.279399999999,null,1,50657.279399999999,null,null,{"$f":"IF(Q822=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q822,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q822,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U822,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50657.279399999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD822=\"\",\"\",(AD822/#REF!)*$W822)","v":""},"","",50657.279399999999,"","",{"$f":"IF(AJ822=\"\",\"\",(AJ822/#REF!)*$W822)","v":""},{"$f":"IF(AK822=\"\",\"\",(AK822/#REF!)*$W822)","v":""},{"$f":"IF(AL822=\"\",\"\",(AL822/#REF!)*$W822)","v":""},{"$f":"IF(AM822=\"\",\"\",(AM822/#REF!)*$W822)","v":""},{"$f":"IF(AN822=\"\",\"\",(AN822/#REF!)*$W822)","v":""},{"$f":"IF(AO822=\"\",\"\",(AO822/#REF!)*$W822)","v":""},{"$f":"IF(AP822=\"\",\"\",(AP822/#REF!)*$W822)","v":""},{"$f":"IF(AQ822=\"\",\"\",(AQ822/#REF!)*$W822)","v":""},{"$f":"IF(AR822=\"\",\"\",(AR822/#REF!)*$W822)","v":""},{"$f":"IF(AS822=\"\",\"\",(AS822/#REF!)*$W822)","v":""},{"$f":"IF(AT822=\"\",\"\",(AT822/#REF!)*$W822)","v":""},{"$f":"IF(AU822=\"\",\"\",(AU822/#REF!)*$W822)","v":""},{"$f":"IF(AV822=\"\",\"\",(AV822/#REF!)*$W822)","v":""},{"$f":"IF(AW822=\"\",\"\",(AW822/#REF!)*$W822)","v":""},{"$f":"IF(AX822=\"\",\"\",(AX822/#REF!)*$W822)","v":""},{"$f":"IF(AY822=\"\",\"\",(AY822/#REF!)*$W822)","v":""},""]
[null,11169,null,null,"Sewer Gravity",null,"MC02/VSB/20 - MC02/VSB/19",null,null,300,null,0,65885.842799999999,null,1,65885.842799999999,null,null,{"$f":"IF(Q824=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q824,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q824,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U824,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},65885.842799999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD824=\"\",\"\",(AD824/#REF!)*$W824)","v":""},"","",65885.842799999999,"","",{"$f":"IF(AJ824=\"\",\"\",(AJ824/#REF!)*$W824)","v":""},{"$f":"IF(AK824=\"\",\"\",(AK824/#REF!)*$W824)","v":""},{"$f":"IF(AL824=\"\",\"\",(AL824/#REF!)*$W824)","v":""},{"$f":"IF(AM824=\"\",\"\",(AM824/#REF!)*$W824)","v":""},{"$f":"IF(AN824=\"\",\"\",(AN824/#REF!)*$W824)","v":""},{"$f":"IF(AO824=\"\",\"\",(AO824/#REF!)*$W824)","v":""},{"$f":"IF(AP824=\"\",\"\",(AP824/#REF!)*$W824)","v":""},{"$f":"IF(AQ824=\"\",\"\",(AQ824/#REF!)*$W824)","v":""},{"$f":"IF(AR824=\"\",\"\",(AR824/#REF!)*$W824)","v":""},{"$f":"IF(AS824=\"\",\"\",(AS824/#REF!)*$W824)","v":""},{"$f":"IF(AT824=\"\",\"\",(AT824/#REF!)*$W824)","v":""},{"$f":"IF(AU824=\"\",\"\",(AU824/#REF!)*$W824)","v":""},{"$f":"IF(AV824=\"\",\"\",(AV824/#REF!)*$W824)","v":""},{"$f":"IF(AW824=\"\",\"\",(AW824/#REF!)*$W824)","v":""},{"$f":"IF(AX824=\"\",\"\",(AX824/#REF!)*$W824)","v":""},{"$f":"IF(AY824=\"\",\"\",(AY824/#REF!)*$W824)","v":""},""]
[null,11166,null,null,"Sewer Gravity",null,"MC02/VSB/17 - MC02/VSB/16",null,null,300,null,0,96435.482000000004,null,1,96435.482000000004,null,null,{"$f":"IF(Q827=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q827,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q827,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U827,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},96435.482000000004,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD827=\"\",\"\",(AD827/#REF!)*$W827)","v":""},"","",96435.482000000004,"","",{"$f":"IF(AJ827=\"\",\"\",(AJ827/#REF!)*$W827)","v":""},{"$f":"IF(AK827=\"\",\"\",(AK827/#REF!)*$W827)","v":""},{"$f":"IF(AL827=\"\",\"\",(AL827/#REF!)*$W827)","v":""},{"$f":"IF(AM827=\"\",\"\",(AM827/#REF!)*$W827)","v":""},{"$f":"IF(AN827=\"\",\"\",(AN827/#REF!)*$W827)","v":""},{"$f":"IF(AO827=\"\",\"\",(AO827/#REF!)*$W827)","v":""},{"$f":"IF(AP827=\"\",\"\",(AP827/#REF!)*$W827)","v":""},{"$f":"IF(AQ827=\"\",\"\",(AQ827/#REF!)*$W827)","v":""},{"$f":"IF(AR827=\"\",\"\",(AR827/#REF!)*$W827)","v":""},{"$f":"IF(AS827=\"\",\"\",(AS827/#REF!)*$W827)","v":""},{"$f":"IF(AT827=\"\",\"\",(AT827/#REF!)*$W827)","v":""},{"$f":"IF(AU827=\"\",\"\",(AU827/#REF!)*$W827)","v":""},{"$f":"IF(AV827=\"\",\"\",(AV827/#REF!)*$W827)","v":""},{"$f":"IF(AW827=\"\",\"\",(AW827/#REF!)*$W827)","v":""},{"$f":"IF(AX827=\"\",\"\",(AX827/#REF!)*$W827)","v":""},{"$f":"IF(AY827=\"\",\"\",(AY827/#REF!)*$W827)","v":""},""]
[null,11161,null,null,"Sewer Gravity",null,"MC02/VSB/13 - MC02/VSB/12",null,null,300,null,0,195987.65179999999,null,1,195987.65179999999,null,null,{"$f":"IF(Q832=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q832,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q832,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U832,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},195987.65179999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD832=\"\",\"\",(AD832/#REF!)*$W832)","v":""},"","",195987.65179999999,"","",{"$f":"IF(AJ832=\"\",\"\",(AJ832/#REF!)*$W832)","v":""},{"$f":"IF(AK832=\"\",\"\",(AK832/#REF!)*$W832)","v":""},{"$f":"IF(AL832=\"\",\"\",(AL832/#REF!)*$W832)","v":""},{"$f":"IF(AM832=\"\",\"\",(AM832/#REF!)*$W832)","v":""},{"$f":"IF(AN832=\"\",\"\",(AN832/#REF!)*$W832)","v":""},{"$f":"IF(AO832=\"\",\"\",(AO832/#REF!)*$W832)","v":""},{"$f":"IF(AP832=\"\",\"\",(AP832/#REF!)*$W832)","v":""},{"$f":"IF(AQ832=\"\",\"\",(AQ832/#REF!)*$W832)","v":""},{"$f":"IF(AR832=\"\",\"\",(AR832/#REF!)*$W832)","v":""},{"$f":"IF(AS832=\"\",\"\",(AS832/#REF!)*$W832)","v":""},{"$f":"IF(AT832=\"\",\"\",(AT832/#REF!)*$W832)","v":""},{"$f":"IF(AU832=\"\",\"\",(AU832/#REF!)*$W832)","v":""},{"$f":"IF(AV832=\"\",\"\",(AV832/#REF!)*$W832)","v":""},{"$f":"IF(AW832=\"\",\"\",(AW832/#REF!)*$W832)","v":""},{"$f":"IF(AX832=\"\",\"\",(AX832/#REF!)*$W832)","v":""},{"$f":"IF(AY832=\"\",\"\",(AY832/#REF!)*$W832)","v":""},""]
[null,11157,null,null,"Sewer Gravity",null,"MC02/VSB/9A - MC02/VSB/9",null,null,300,null,0,11302.840099999999,null,1,11302.840099999999,null,null,{"$f":"IF(Q836=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q836,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q836,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U836,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11302.840099999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD836=\"\",\"\",(AD836/#REF!)*$W836)","v":""},"","",11302.840099999999,"","",{"$f":"IF(AJ836=\"\",\"\",(AJ836/#REF!)*$W836)","v":""},{"$f":"IF(AK836=\"\",\"\",(AK836/#REF!)*$W836)","v":""},{"$f":"IF(AL836=\"\",\"\",(AL836/#REF!)*$W836)","v":""},{"$f":"IF(AM836=\"\",\"\",(AM836/#REF!)*$W836)","v":""},{"$f":"IF(AN836=\"\",\"\",(AN836/#REF!)*$W836)","v":""},{"$f":"IF(AO836=\"\",\"\",(AO836/#REF!)*$W836)","v":""},{"$f":"IF(AP836=\"\",\"\",(AP836/#REF!)*$W836)","v":""},{"$f":"IF(AQ836=\"\",\"\",(AQ836/#REF!)*$W836)","v":""},{"$f":"IF(AR836=\"\",\"\",(AR836/#REF!)*$W836)","v":""},{"$f":"IF(AS836=\"\",\"\",(AS836/#REF!)*$W836)","v":""},{"$f":"IF(AT836=\"\",\"\",(AT836/#REF!)*$W836)","v":""},{"$f":"IF(AU836=\"\",\"\",(AU836/#REF!)*$W836)","v":""},{"$f":"IF(AV836=\"\",\"\",(AV836/#REF!)*$W836)","v":""},{"$f":"IF(AW836=\"\",\"\",(AW836/#REF!)*$W836)","v":""},{"$f":"IF(AX836=\"\",\"\",(AX836/#REF!)*$W836)","v":""},{"$f":"IF(AY836=\"\",\"\",(AY836/#REF!)*$W836)","v":""},""]
[null,11153,null,null,"Sewer Gravity",null,"MC02/VSB/6 - MC02/VSB/5",null,null,375,null,0,205570.99969999999,null,1,205570.99969999999,null,null,{"$f":"IF(Q840=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q840,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q840,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U840,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},205570.99969999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD840=\"\",\"\",(AD840/#REF!)*$W840)","v":""},"","",205570.99969999999,"","",{"$f":"IF(AJ840=\"\",\"\",(AJ840/#REF!)*$W840)","v":""},{"$f":"IF(AK840=\"\",\"\",(AK840/#REF!)*$W840)","v":""},{"$f":"IF(AL840=\"\",\"\",(AL840/#REF!)*$W840)","v":""},{"$f":"IF(AM840=\"\",\"\",(AM840/#REF!)*$W840)","v":""},{"$f":"IF(AN840=\"\",\"\",(AN840/#REF!)*$W840)","v":""},{"$f":"IF(AO840=\"\",\"\",(AO840/#REF!)*$W840)","v":""},{"$f":"IF(AP840=\"\",\"\",(AP840/#REF!)*$W840)","v":""},{"$f":"IF(AQ840=\"\",\"\",(AQ840/#REF!)*$W840)","v":""},{"$f":"IF(AR840=\"\",\"\",(AR840/#REF!)*$W840)","v":""},{"$f":"IF(AS840=\"\",\"\",(AS840/#REF!)*$W840)","v":""},{"$f":"IF(AT840=\"\",\"\",(AT840/#REF!)*$W840)","v":""},{"$f":"IF(AU840=\"\",\"\",(AU840/#REF!)*$W840)","v":""},{"$f":"IF(AV840=\"\",\"\",(AV840/#REF!)*$W840)","v":""},{"$f":"IF(AW840=\"\",\"\",(AW840/#REF!)*$W840)","v":""},{"$f":"IF(AX840=\"\",\"\",(AX840/#REF!)*$W840)","v":""},{"$f":"IF(AY840=\"\",\"\",(AY840/#REF!)*$W840)","v":""},""]
[null,11150,null,null,"Sewer Gravity",null,"MC02/VSB/3 - MC02/VSB/2",null,null,375,null,0,272524.94270000001,null,1,272524.94270000001,null,null,{"$f":"IF(Q843=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q843,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q843,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U843,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},272524.94270000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD843=\"\",\"\",(AD843/#REF!)*$W843)","v":""},"","",272524.94270000001,"","",{"$f":"IF(AJ843=\"\",\"\",(AJ843/#REF!)*$W843)","v":""},{"$f":"IF(AK843=\"\",\"\",(AK843/#REF!)*$W843)","v":""},{"$f":"IF(AL843=\"\",\"\",(AL843/#REF!)*$W843)","v":""},{"$f":"IF(AM843=\"\",\"\",(AM843/#REF!)*$W843)","v":""},{"$f":"IF(AN843=\"\",\"\",(AN843/#REF!)*$W843)","v":""},{"$f":"IF(AO843=\"\",\"\",(AO843/#REF!)*$W843)","v":""},{"$f":"IF(AP843=\"\",\"\",(AP843/#REF!)*$W843)","v":""},{"$f":"IF(AQ843=\"\",\"\",(AQ843/#REF!)*$W843)","v":""},{"$f":"IF(AR843=\"\",\"\",(AR843/#REF!)*$W843)","v":""},{"$f":"IF(AS843=\"\",\"\",(AS843/#REF!)*$W843)","v":""},{"$f":"IF(AT843=\"\",\"\",(AT843/#REF!)*$W843)","v":""},{"$f":"IF(AU843=\"\",\"\",(AU843/#REF!)*$W843)","v":""},{"$f":"IF(AV843=\"\",\"\",(AV843/#REF!)*$W843)","v":""},{"$f":"IF(AW843=\"\",\"\",(AW843/#REF!)*$W843)","v":""},{"$f":"IF(AX843=\"\",\"\",(AX843/#REF!)*$W843)","v":""},{"$f":"IF(AY843=\"\",\"\",(AY843/#REF!)*$W843)","v":""},""]
[null,16578,null,null,"Sewer Gravity",null,"MC02/VSB/1 - PSMC02",null,null,450,null,0,7445.7933000000003,null,1,7445.7933000000003,null,null,{"$f":"IF(Q845=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q845,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q845,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U845,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7445.7933000000003,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD845=\"\",\"\",(AD845/#REF!)*$W845)","v":""},"","",7445.7933000000003,"","",{"$f":"IF(AJ845=\"\",\"\",(AJ845/#REF!)*$W845)","v":""},{"$f":"IF(AK845=\"\",\"\",(AK845/#REF!)*$W845)","v":""},{"$f":"IF(AL845=\"\",\"\",(AL845/#REF!)*$W845)","v":""},{"$f":"IF(AM845=\"\",\"\",(AM845/#REF!)*$W845)","v":""},{"$f":"IF(AN845=\"\",\"\",(AN845/#REF!)*$W845)","v":""},{"$f":"IF(AO845=\"\",\"\",(AO845/#REF!)*$W845)","v":""},{"$f":"IF(AP845=\"\",\"\",(AP845/#REF!)*$W845)","v":""},{"$f":"IF(AQ845=\"\",\"\",(AQ845/#REF!)*$W845)","v":""},{"$f":"IF(AR845=\"\",\"\",(AR845/#REF!)*$W845)","v":""},{"$f":"IF(AS845=\"\",\"\",(AS845/#REF!)*$W845)","v":""},{"$f":"IF(AT845=\"\",\"\",(AT845/#REF!)*$W845)","v":""},{"$f":"IF(AU845=\"\",\"\",(AU845/#REF!)*$W845)","v":""},{"$f":"IF(AV845=\"\",\"\",(AV845/#REF!)*$W845)","v":""},{"$f":"IF(AW845=\"\",\"\",(AW845/#REF!)*$W845)","v":""},{"$f":"IF(AX845=\"\",\"\",(AX845/#REF!)*$W845)","v":""},{"$f":"IF(AY845=\"\",\"\",(AY845/#REF!)*$W845)","v":""},""]
[null,11338,null,null,"Sewer Gravity",null,"MC02/400/7 - MC02/400/6",null,null,375,null,0,253409.73449999999,null,1,253409.73449999999,null,null,{"$f":"IF(Q848=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q848,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q848,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U848,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},253409.73449999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD848=\"\",\"\",(AD848/#REF!)*$W848)","v":""},"","",253409.73449999999,"","",{"$f":"IF(AJ848=\"\",\"\",(AJ848/#REF!)*$W848)","v":""},{"$f":"IF(AK848=\"\",\"\",(AK848/#REF!)*$W848)","v":""},{"$f":"IF(AL848=\"\",\"\",(AL848/#REF!)*$W848)","v":""},{"$f":"IF(AM848=\"\",\"\",(AM848/#REF!)*$W848)","v":""},{"$f":"IF(AN848=\"\",\"\",(AN848/#REF!)*$W848)","v":""},{"$f":"IF(AO848=\"\",\"\",(AO848/#REF!)*$W848)","v":""},{"$f":"IF(AP848=\"\",\"\",(AP848/#REF!)*$W848)","v":""},{"$f":"IF(AQ848=\"\",\"\",(AQ848/#REF!)*$W848)","v":""},{"$f":"IF(AR848=\"\",\"\",(AR848/#REF!)*$W848)","v":""},{"$f":"IF(AS848=\"\",\"\",(AS848/#REF!)*$W848)","v":""},{"$f":"IF(AT848=\"\",\"\",(AT848/#REF!)*$W848)","v":""},{"$f":"IF(AU848=\"\",\"\",(AU848/#REF!)*$W848)","v":""},{"$f":"IF(AV848=\"\",\"\",(AV848/#REF!)*$W848)","v":""},{"$f":"IF(AW848=\"\",\"\",(AW848/#REF!)*$W848)","v":""},{"$f":"IF(AX848=\"\",\"\",(AX848/#REF!)*$W848)","v":""},{"$f":"IF(AY848=\"\",\"\",(AY848/#REF!)*$W848)","v":""},""]
[null,16580,null,null,"Sewer Gravity",null,"MC02/400/1 - PSMC02",null,null,375,null,0,11051.6531,null,1,11051.6531,null,null,{"$f":"IF(Q854=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q854,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q854,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U854,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11051.6531,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD854=\"\",\"\",(AD854/#REF!)*$W854)","v":""},"","",11051.6531,"","",{"$f":"IF(AJ854=\"\",\"\",(AJ854/#REF!)*$W854)","v":""},{"$f":"IF(AK854=\"\",\"\",(AK854/#REF!)*$W854)","v":""},{"$f":"IF(AL854=\"\",\"\",(AL854/#REF!)*$W854)","v":""},{"$f":"IF(AM854=\"\",\"\",(AM854/#REF!)*$W854)","v":""},{"$f":"IF(AN854=\"\",\"\",(AN854/#REF!)*$W854)","v":""},{"$f":"IF(AO854=\"\",\"\",(AO854/#REF!)*$W854)","v":""},{"$f":"IF(AP854=\"\",\"\",(AP854/#REF!)*$W854)","v":""},{"$f":"IF(AQ854=\"\",\"\",(AQ854/#REF!)*$W854)","v":""},{"$f":"IF(AR854=\"\",\"\",(AR854/#REF!)*$W854)","v":""},{"$f":"IF(AS854=\"\",\"\",(AS854/#REF!)*$W854)","v":""},{"$f":"IF(AT854=\"\",\"\",(AT854/#REF!)*$W854)","v":""},{"$f":"IF(AU854=\"\",\"\",(AU854/#REF!)*$W854)","v":""},{"$f":"IF(AV854=\"\",\"\",(AV854/#REF!)*$W854)","v":""},{"$f":"IF(AW854=\"\",\"\",(AW854/#REF!)*$W854)","v":""},{"$f":"IF(AX854=\"\",\"\",(AX854/#REF!)*$W854)","v":""},{"$f":"IF(AY854=\"\",\"\",(AY854/#REF!)*$W854)","v":""},""]
[null,78902,null,null,"Sewer Gravity",null,"SM03/1/15 - SM03/1/14",null,null,225,null,0,14577.1906,null,1,14577.1906,null,null,{"$f":"IF(Q856=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q856,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q856,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U856,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14577.1906,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD856=\"\",\"\",(AD856/#REF!)*$W856)","v":""},"","",14577.1906,"","",{"$f":"IF(AJ856=\"\",\"\",(AJ856/#REF!)*$W856)","v":""},{"$f":"IF(AK856=\"\",\"\",(AK856/#REF!)*$W856)","v":""},{"$f":"IF(AL856=\"\",\"\",(AL856/#REF!)*$W856)","v":""},{"$f":"IF(AM856=\"\",\"\",(AM856/#REF!)*$W856)","v":""},{"$f":"IF(AN856=\"\",\"\",(AN856/#REF!)*$W856)","v":""},{"$f":"IF(AO856=\"\",\"\",(AO856/#REF!)*$W856)","v":""},{"$f":"IF(AP856=\"\",\"\",(AP856/#REF!)*$W856)","v":""},{"$f":"IF(AQ856=\"\",\"\",(AQ856/#REF!)*$W856)","v":""},{"$f":"IF(AR856=\"\",\"\",(AR856/#REF!)*$W856)","v":""},{"$f":"IF(AS856=\"\",\"\",(AS856/#REF!)*$W856)","v":""},{"$f":"IF(AT856=\"\",\"\",(AT856/#REF!)*$W856)","v":""},{"$f":"IF(AU856=\"\",\"\",(AU856/#REF!)*$W856)","v":""},{"$f":"IF(AV856=\"\",\"\",(AV856/#REF!)*$W856)","v":""},{"$f":"IF(AW856=\"\",\"\",(AW856/#REF!)*$W856)","v":""},{"$f":"IF(AX856=\"\",\"\",(AX856/#REF!)*$W856)","v":""},{"$f":"IF(AY856=\"\",\"\",(AY856/#REF!)*$W856)","v":""},""]
[null,78899,null,null,"Sewer Gravity",null,"SM03/1/12 - SM03/1/11",null,null,225,null,0,5359.2613000000001,null,1,5359.2613000000001,null,null,{"$f":"IF(Q859=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q859,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q859,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U859,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5359.2613000000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD859=\"\",\"\",(AD859/#REF!)*$W859)","v":""},"","",5359.2613000000001,"","",{"$f":"IF(AJ859=\"\",\"\",(AJ859/#REF!)*$W859)","v":""},{"$f":"IF(AK859=\"\",\"\",(AK859/#REF!)*$W859)","v":""},{"$f":"IF(AL859=\"\",\"\",(AL859/#REF!)*$W859)","v":""},{"$f":"IF(AM859=\"\",\"\",(AM859/#REF!)*$W859)","v":""},{"$f":"IF(AN859=\"\",\"\",(AN859/#REF!)*$W859)","v":""},{"$f":"IF(AO859=\"\",\"\",(AO859/#REF!)*$W859)","v":""},{"$f":"IF(AP859=\"\",\"\",(AP859/#REF!)*$W859)","v":""},{"$f":"IF(AQ859=\"\",\"\",(AQ859/#REF!)*$W859)","v":""},{"$f":"IF(AR859=\"\",\"\",(AR859/#REF!)*$W859)","v":""},{"$f":"IF(AS859=\"\",\"\",(AS859/#REF!)*$W859)","v":""},{"$f":"IF(AT859=\"\",\"\",(AT859/#REF!)*$W859)","v":""},{"$f":"IF(AU859=\"\",\"\",(AU859/#REF!)*$W859)","v":""},{"$f":"IF(AV859=\"\",\"\",(AV859/#REF!)*$W859)","v":""},{"$f":"IF(AW859=\"\",\"\",(AW859/#REF!)*$W859)","v":""},{"$f":"IF(AX859=\"\",\"\",(AX859/#REF!)*$W859)","v":""},{"$f":"IF(AY859=\"\",\"\",(AY859/#REF!)*$W859)","v":""},""]
[null,33700,null,null,"Sewer Gravity",null,"SM03/1/07 - SM03/1/06",null,null,225,null,0,32155.567500000001,null,1,32155.567500000001,null,null,{"$f":"IF(Q863=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q863,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q863,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U863,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32155.567500000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD863=\"\",\"\",(AD863/#REF!)*$W863)","v":""},"","",32155.567500000001,"","",{"$f":"IF(AJ863=\"\",\"\",(AJ863/#REF!)*$W863)","v":""},{"$f":"IF(AK863=\"\",\"\",(AK863/#REF!)*$W863)","v":""},{"$f":"IF(AL863=\"\",\"\",(AL863/#REF!)*$W863)","v":""},{"$f":"IF(AM863=\"\",\"\",(AM863/#REF!)*$W863)","v":""},{"$f":"IF(AN863=\"\",\"\",(AN863/#REF!)*$W863)","v":""},{"$f":"IF(AO863=\"\",\"\",(AO863/#REF!)*$W863)","v":""},{"$f":"IF(AP863=\"\",\"\",(AP863/#REF!)*$W863)","v":""},{"$f":"IF(AQ863=\"\",\"\",(AQ863/#REF!)*$W863)","v":""},{"$f":"IF(AR863=\"\",\"\",(AR863/#REF!)*$W863)","v":""},{"$f":"IF(AS863=\"\",\"\",(AS863/#REF!)*$W863)","v":""},{"$f":"IF(AT863=\"\",\"\",(AT863/#REF!)*$W863)","v":""},{"$f":"IF(AU863=\"\",\"\",(AU863/#REF!)*$W863)","v":""},{"$f":"IF(AV863=\"\",\"\",(AV863/#REF!)*$W863)","v":""},{"$f":"IF(AW863=\"\",\"\",(AW863/#REF!)*$W863)","v":""},{"$f":"IF(AX863=\"\",\"\",(AX863/#REF!)*$W863)","v":""},{"$f":"IF(AY863=\"\",\"\",(AY863/#REF!)*$W863)","v":""},""]
[null,33690,null,null,"Sewer Gravity",null,"SM03/1/02 - SM03/1/01",null,null,225,null,0,38813.823700000001,null,1,38813.823700000001,null,null,{"$f":"IF(Q867=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q867,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q867,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U867,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38813.823700000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD867=\"\",\"\",(AD867/#REF!)*$W867)","v":""},"","",38813.823700000001,"","",{"$f":"IF(AJ867=\"\",\"\",(AJ867/#REF!)*$W867)","v":""},{"$f":"IF(AK867=\"\",\"\",(AK867/#REF!)*$W867)","v":""},{"$f":"IF(AL867=\"\",\"\",(AL867/#REF!)*$W867)","v":""},{"$f":"IF(AM867=\"\",\"\",(AM867/#REF!)*$W867)","v":""},{"$f":"IF(AN867=\"\",\"\",(AN867/#REF!)*$W867)","v":""},{"$f":"IF(AO867=\"\",\"\",(AO867/#REF!)*$W867)","v":""},{"$f":"IF(AP867=\"\",\"\",(AP867/#REF!)*$W867)","v":""},{"$f":"IF(AQ867=\"\",\"\",(AQ867/#REF!)*$W867)","v":""},{"$f":"IF(AR867=\"\",\"\",(AR867/#REF!)*$W867)","v":""},{"$f":"IF(AS867=\"\",\"\",(AS867/#REF!)*$W867)","v":""},{"$f":"IF(AT867=\"\",\"\",(AT867/#REF!)*$W867)","v":""},{"$f":"IF(AU867=\"\",\"\",(AU867/#REF!)*$W867)","v":""},{"$f":"IF(AV867=\"\",\"\",(AV867/#REF!)*$W867)","v":""},{"$f":"IF(AW867=\"\",\"\",(AW867/#REF!)*$W867)","v":""},{"$f":"IF(AX867=\"\",\"\",(AX867/#REF!)*$W867)","v":""},{"$f":"IF(AY867=\"\",\"\",(AY867/#REF!)*$W867)","v":""},""]
[null,33692,null,null,"Sewer Gravity",null,"SM03/1/03 - SM03/1/02",null,null,225,null,0,50255.652600000001,null,1,50255.652600000001,null,null,{"$f":"IF(Q868=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q868,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q868,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U868,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50255.652600000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD868=\"\",\"\",(AD868/#REF!)*$W868)","v":""},"","",50255.652600000001,"","",{"$f":"IF(AJ868=\"\",\"\",(AJ868/#REF!)*$W868)","v":""},{"$f":"IF(AK868=\"\",\"\",(AK868/#REF!)*$W868)","v":""},{"$f":"IF(AL868=\"\",\"\",(AL868/#REF!)*$W868)","v":""},{"$f":"IF(AM868=\"\",\"\",(AM868/#REF!)*$W868)","v":""},{"$f":"IF(AN868=\"\",\"\",(AN868/#REF!)*$W868)","v":""},{"$f":"IF(AO868=\"\",\"\",(AO868/#REF!)*$W868)","v":""},{"$f":"IF(AP868=\"\",\"\",(AP868/#REF!)*$W868)","v":""},{"$f":"IF(AQ868=\"\",\"\",(AQ868/#REF!)*$W868)","v":""},{"$f":"IF(AR868=\"\",\"\",(AR868/#REF!)*$W868)","v":""},{"$f":"IF(AS868=\"\",\"\",(AS868/#REF!)*$W868)","v":""},{"$f":"IF(AT868=\"\",\"\",(AT868/#REF!)*$W868)","v":""},{"$f":"IF(AU868=\"\",\"\",(AU868/#REF!)*$W868)","v":""},{"$f":"IF(AV868=\"\",\"\",(AV868/#REF!)*$W868)","v":""},{"$f":"IF(AW868=\"\",\"\",(AW868/#REF!)*$W868)","v":""},{"$f":"IF(AX868=\"\",\"\",(AX868/#REF!)*$W868)","v":""},{"$f":"IF(AY868=\"\",\"\",(AY868/#REF!)*$W868)","v":""},""]
[null,10918,null,null,"Sewer Gravity",null,"SM01A/1501/08 - SM01A/1501/07",null,null,300,null,0,107630.3741,null,1,107630.3741,null,null,{"$f":"IF(Q872=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q872,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q872,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U872,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},107630.3741,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD872=\"\",\"\",(AD872/#REF!)*$W872)","v":""},"","",107630.3741,"","",{"$f":"IF(AJ872=\"\",\"\",(AJ872/#REF!)*$W872)","v":""},{"$f":"IF(AK872=\"\",\"\",(AK872/#REF!)*$W872)","v":""},{"$f":"IF(AL872=\"\",\"\",(AL872/#REF!)*$W872)","v":""},{"$f":"IF(AM872=\"\",\"\",(AM872/#REF!)*$W872)","v":""},{"$f":"IF(AN872=\"\",\"\",(AN872/#REF!)*$W872)","v":""},{"$f":"IF(AO872=\"\",\"\",(AO872/#REF!)*$W872)","v":""},{"$f":"IF(AP872=\"\",\"\",(AP872/#REF!)*$W872)","v":""},{"$f":"IF(AQ872=\"\",\"\",(AQ872/#REF!)*$W872)","v":""},{"$f":"IF(AR872=\"\",\"\",(AR872/#REF!)*$W872)","v":""},{"$f":"IF(AS872=\"\",\"\",(AS872/#REF!)*$W872)","v":""},{"$f":"IF(AT872=\"\",\"\",(AT872/#REF!)*$W872)","v":""},{"$f":"IF(AU872=\"\",\"\",(AU872/#REF!)*$W872)","v":""},{"$f":"IF(AV872=\"\",\"\",(AV872/#REF!)*$W872)","v":""},{"$f":"IF(AW872=\"\",\"\",(AW872/#REF!)*$W872)","v":""},{"$f":"IF(AX872=\"\",\"\",(AX872/#REF!)*$W872)","v":""},{"$f":"IF(AY872=\"\",\"\",(AY872/#REF!)*$W872)","v":""},""]
[null,10920,null,null,"Sewer Gravity",null,"SM01A/1501/10 - SM01A/1501/09",null,null,300,null,0,67488.043600000005,null,1,67488.043600000005,null,null,{"$f":"IF(Q877=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q877,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q877,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U877,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67488.043600000005,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD877=\"\",\"\",(AD877/#REF!)*$W877)","v":""},"","",67488.043600000005,"","",{"$f":"IF(AJ877=\"\",\"\",(AJ877/#REF!)*$W877)","v":""},{"$f":"IF(AK877=\"\",\"\",(AK877/#REF!)*$W877)","v":""},{"$f":"IF(AL877=\"\",\"\",(AL877/#REF!)*$W877)","v":""},{"$f":"IF(AM877=\"\",\"\",(AM877/#REF!)*$W877)","v":""},{"$f":"IF(AN877=\"\",\"\",(AN877/#REF!)*$W877)","v":""},{"$f":"IF(AO877=\"\",\"\",(AO877/#REF!)*$W877)","v":""},{"$f":"IF(AP877=\"\",\"\",(AP877/#REF!)*$W877)","v":""},{"$f":"IF(AQ877=\"\",\"\",(AQ877/#REF!)*$W877)","v":""},{"$f":"IF(AR877=\"\",\"\",(AR877/#REF!)*$W877)","v":""},{"$f":"IF(AS877=\"\",\"\",(AS877/#REF!)*$W877)","v":""},{"$f":"IF(AT877=\"\",\"\",(AT877/#REF!)*$W877)","v":""},{"$f":"IF(AU877=\"\",\"\",(AU877/#REF!)*$W877)","v":""},{"$f":"IF(AV877=\"\",\"\",(AV877/#REF!)*$W877)","v":""},{"$f":"IF(AW877=\"\",\"\",(AW877/#REF!)*$W877)","v":""},{"$f":"IF(AX877=\"\",\"\",(AX877/#REF!)*$W877)","v":""},{"$f":"IF(AY877=\"\",\"\",(AY877/#REF!)*$W877)","v":""},""]
[null,36980,null,null,"Sewer Gravity",null,"SM01A/A1/04 - SM01A/A1/03",null,null,225,null,0,27271.9041,null,1,27271.9041,null,null,{"$f":"IF(Q880=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q880,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q880,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U880,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27271.9041,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD880=\"\",\"\",(AD880/#REF!)*$W880)","v":""},"","",27271.9041,"","",{"$f":"IF(AJ880=\"\",\"\",(AJ880/#REF!)*$W880)","v":""},{"$f":"IF(AK880=\"\",\"\",(AK880/#REF!)*$W880)","v":""},{"$f":"IF(AL880=\"\",\"\",(AL880/#REF!)*$W880)","v":""},{"$f":"IF(AM880=\"\",\"\",(AM880/#REF!)*$W880)","v":""},{"$f":"IF(AN880=\"\",\"\",(AN880/#REF!)*$W880)","v":""},{"$f":"IF(AO880=\"\",\"\",(AO880/#REF!)*$W880)","v":""},{"$f":"IF(AP880=\"\",\"\",(AP880/#REF!)*$W880)","v":""},{"$f":"IF(AQ880=\"\",\"\",(AQ880/#REF!)*$W880)","v":""},{"$f":"IF(AR880=\"\",\"\",(AR880/#REF!)*$W880)","v":""},{"$f":"IF(AS880=\"\",\"\",(AS880/#REF!)*$W880)","v":""},{"$f":"IF(AT880=\"\",\"\",(AT880/#REF!)*$W880)","v":""},{"$f":"IF(AU880=\"\",\"\",(AU880/#REF!)*$W880)","v":""},{"$f":"IF(AV880=\"\",\"\",(AV880/#REF!)*$W880)","v":""},{"$f":"IF(AW880=\"\",\"\",(AW880/#REF!)*$W880)","v":""},{"$f":"IF(AX880=\"\",\"\",(AX880/#REF!)*$W880)","v":""},{"$f":"IF(AY880=\"\",\"\",(AY880/#REF!)*$W880)","v":""},""]
[null,36984,null,null,"Sewer Gravity",null,"SM01A/A1/06 - SM01A/A1/05",null,null,225,null,0,27451.842400000001,null,1,27451.842400000001,null,null,{"$f":"IF(Q882=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q882,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q882,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U882,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27451.842400000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD882=\"\",\"\",(AD882/#REF!)*$W882)","v":""},"","",27451.842400000001,"","",{"$f":"IF(AJ882=\"\",\"\",(AJ882/#REF!)*$W882)","v":""},{"$f":"IF(AK882=\"\",\"\",(AK882/#REF!)*$W882)","v":""},{"$f":"IF(AL882=\"\",\"\",(AL882/#REF!)*$W882)","v":""},{"$f":"IF(AM882=\"\",\"\",(AM882/#REF!)*$W882)","v":""},{"$f":"IF(AN882=\"\",\"\",(AN882/#REF!)*$W882)","v":""},{"$f":"IF(AO882=\"\",\"\",(AO882/#REF!)*$W882)","v":""},{"$f":"IF(AP882=\"\",\"\",(AP882/#REF!)*$W882)","v":""},{"$f":"IF(AQ882=\"\",\"\",(AQ882/#REF!)*$W882)","v":""},{"$f":"IF(AR882=\"\",\"\",(AR882/#REF!)*$W882)","v":""},{"$f":"IF(AS882=\"\",\"\",(AS882/#REF!)*$W882)","v":""},{"$f":"IF(AT882=\"\",\"\",(AT882/#REF!)*$W882)","v":""},{"$f":"IF(AU882=\"\",\"\",(AU882/#REF!)*$W882)","v":""},{"$f":"IF(AV882=\"\",\"\",(AV882/#REF!)*$W882)","v":""},{"$f":"IF(AW882=\"\",\"\",(AW882/#REF!)*$W882)","v":""},{"$f":"IF(AX882=\"\",\"\",(AX882/#REF!)*$W882)","v":""},{"$f":"IF(AY882=\"\",\"\",(AY882/#REF!)*$W882)","v":""},""]
[null,26360,null,null,"Sewer Gravity",null,"SM01A/S1-1/07 - SM01A/S1-1/06",null,null,375,null,0,45984.148999999998,null,1,45984.148999999998,null,null,{"$f":"IF(Q887=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q887,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q887,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U887,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45984.148999999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD887=\"\",\"\",(AD887/#REF!)*$W887)","v":""},"","",45984.148999999998,"","",{"$f":"IF(AJ887=\"\",\"\",(AJ887/#REF!)*$W887)","v":""},{"$f":"IF(AK887=\"\",\"\",(AK887/#REF!)*$W887)","v":""},{"$f":"IF(AL887=\"\",\"\",(AL887/#REF!)*$W887)","v":""},{"$f":"IF(AM887=\"\",\"\",(AM887/#REF!)*$W887)","v":""},{"$f":"IF(AN887=\"\",\"\",(AN887/#REF!)*$W887)","v":""},{"$f":"IF(AO887=\"\",\"\",(AO887/#REF!)*$W887)","v":""},{"$f":"IF(AP887=\"\",\"\",(AP887/#REF!)*$W887)","v":""},{"$f":"IF(AQ887=\"\",\"\",(AQ887/#REF!)*$W887)","v":""},{"$f":"IF(AR887=\"\",\"\",(AR887/#REF!)*$W887)","v":""},{"$f":"IF(AS887=\"\",\"\",(AS887/#REF!)*$W887)","v":""},{"$f":"IF(AT887=\"\",\"\",(AT887/#REF!)*$W887)","v":""},{"$f":"IF(AU887=\"\",\"\",(AU887/#REF!)*$W887)","v":""},{"$f":"IF(AV887=\"\",\"\",(AV887/#REF!)*$W887)","v":""},{"$f":"IF(AW887=\"\",\"\",(AW887/#REF!)*$W887)","v":""},{"$f":"IF(AX887=\"\",\"\",(AX887/#REF!)*$W887)","v":""},{"$f":"IF(AY887=\"\",\"\",(AY887/#REF!)*$W887)","v":""},""]
[null,26305,null,null,"Sewer Gravity",null,"SM01A/S1-1/03 - SM01A/S1-1/02",null,null,375,null,0,48273.403200000001,null,1,48273.403200000001,null,null,{"$f":"IF(Q891=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q891,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q891,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U891,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48273.403200000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD891=\"\",\"\",(AD891/#REF!)*$W891)","v":""},"","",48273.403200000001,"","",{"$f":"IF(AJ891=\"\",\"\",(AJ891/#REF!)*$W891)","v":""},{"$f":"IF(AK891=\"\",\"\",(AK891/#REF!)*$W891)","v":""},{"$f":"IF(AL891=\"\",\"\",(AL891/#REF!)*$W891)","v":""},{"$f":"IF(AM891=\"\",\"\",(AM891/#REF!)*$W891)","v":""},{"$f":"IF(AN891=\"\",\"\",(AN891/#REF!)*$W891)","v":""},{"$f":"IF(AO891=\"\",\"\",(AO891/#REF!)*$W891)","v":""},{"$f":"IF(AP891=\"\",\"\",(AP891/#REF!)*$W891)","v":""},{"$f":"IF(AQ891=\"\",\"\",(AQ891/#REF!)*$W891)","v":""},{"$f":"IF(AR891=\"\",\"\",(AR891/#REF!)*$W891)","v":""},{"$f":"IF(AS891=\"\",\"\",(AS891/#REF!)*$W891)","v":""},{"$f":"IF(AT891=\"\",\"\",(AT891/#REF!)*$W891)","v":""},{"$f":"IF(AU891=\"\",\"\",(AU891/#REF!)*$W891)","v":""},{"$f":"IF(AV891=\"\",\"\",(AV891/#REF!)*$W891)","v":""},{"$f":"IF(AW891=\"\",\"\",(AW891/#REF!)*$W891)","v":""},{"$f":"IF(AX891=\"\",\"\",(AX891/#REF!)*$W891)","v":""},{"$f":"IF(AY891=\"\",\"\",(AY891/#REF!)*$W891)","v":""},""]
[null,10884,null,null,"Sewer Gravity",null,"SM01A/3/03 - SM01A/3/02",null,null,300,null,0,41455.1149,null,1,41455.1149,null,null,{"$f":"IF(Q895=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q895,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q895,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U895,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41455.1149,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD895=\"\",\"\",(AD895/#REF!)*$W895)","v":""},"","",41455.1149,"","",{"$f":"IF(AJ895=\"\",\"\",(AJ895/#REF!)*$W895)","v":""},{"$f":"IF(AK895=\"\",\"\",(AK895/#REF!)*$W895)","v":""},{"$f":"IF(AL895=\"\",\"\",(AL895/#REF!)*$W895)","v":""},{"$f":"IF(AM895=\"\",\"\",(AM895/#REF!)*$W895)","v":""},{"$f":"IF(AN895=\"\",\"\",(AN895/#REF!)*$W895)","v":""},{"$f":"IF(AO895=\"\",\"\",(AO895/#REF!)*$W895)","v":""},{"$f":"IF(AP895=\"\",\"\",(AP895/#REF!)*$W895)","v":""},{"$f":"IF(AQ895=\"\",\"\",(AQ895/#REF!)*$W895)","v":""},{"$f":"IF(AR895=\"\",\"\",(AR895/#REF!)*$W895)","v":""},{"$f":"IF(AS895=\"\",\"\",(AS895/#REF!)*$W895)","v":""},{"$f":"IF(AT895=\"\",\"\",(AT895/#REF!)*$W895)","v":""},{"$f":"IF(AU895=\"\",\"\",(AU895/#REF!)*$W895)","v":""},{"$f":"IF(AV895=\"\",\"\",(AV895/#REF!)*$W895)","v":""},{"$f":"IF(AW895=\"\",\"\",(AW895/#REF!)*$W895)","v":""},{"$f":"IF(AX895=\"\",\"\",(AX895/#REF!)*$W895)","v":""},{"$f":"IF(AY895=\"\",\"\",(AY895/#REF!)*$W895)","v":""},""]
[null,10890,null,null,"Sewer Gravity",null,"SM01A/4/03 - SM01A/4/02",null,null,300,null,0,70580.906799999997,null,1,70580.906799999997,null,null,{"$f":"IF(Q898=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q898,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q898,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U898,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70580.906799999997,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD898=\"\",\"\",(AD898/#REF!)*$W898)","v":""},"","",70580.906799999997,"","",{"$f":"IF(AJ898=\"\",\"\",(AJ898/#REF!)*$W898)","v":""},{"$f":"IF(AK898=\"\",\"\",(AK898/#REF!)*$W898)","v":""},{"$f":"IF(AL898=\"\",\"\",(AL898/#REF!)*$W898)","v":""},{"$f":"IF(AM898=\"\",\"\",(AM898/#REF!)*$W898)","v":""},{"$f":"IF(AN898=\"\",\"\",(AN898/#REF!)*$W898)","v":""},{"$f":"IF(AO898=\"\",\"\",(AO898/#REF!)*$W898)","v":""},{"$f":"IF(AP898=\"\",\"\",(AP898/#REF!)*$W898)","v":""},{"$f":"IF(AQ898=\"\",\"\",(AQ898/#REF!)*$W898)","v":""},{"$f":"IF(AR898=\"\",\"\",(AR898/#REF!)*$W898)","v":""},{"$f":"IF(AS898=\"\",\"\",(AS898/#REF!)*$W898)","v":""},{"$f":"IF(AT898=\"\",\"\",(AT898/#REF!)*$W898)","v":""},{"$f":"IF(AU898=\"\",\"\",(AU898/#REF!)*$W898)","v":""},{"$f":"IF(AV898=\"\",\"\",(AV898/#REF!)*$W898)","v":""},{"$f":"IF(AW898=\"\",\"\",(AW898/#REF!)*$W898)","v":""},{"$f":"IF(AX898=\"\",\"\",(AX898/#REF!)*$W898)","v":""},{"$f":"IF(AY898=\"\",\"\",(AY898/#REF!)*$W898)","v":""},""]
[null,10901,null,null,"Sewer Gravity",null,"SM01A/6/02 - SM01A/6/01",null,null,300,null,0,25016.017599999999,null,1,25016.017599999999,null,null,{"$f":"IF(Q900=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q900,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q900,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U900,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25016.017599999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD900=\"\",\"\",(AD900/#REF!)*$W900)","v":""},"","",25016.017599999999,"","",{"$f":"IF(AJ900=\"\",\"\",(AJ900/#REF!)*$W900)","v":""},{"$f":"IF(AK900=\"\",\"\",(AK900/#REF!)*$W900)","v":""},{"$f":"IF(AL900=\"\",\"\",(AL900/#REF!)*$W900)","v":""},{"$f":"IF(AM900=\"\",\"\",(AM900/#REF!)*$W900)","v":""},{"$f":"IF(AN900=\"\",\"\",(AN900/#REF!)*$W900)","v":""},{"$f":"IF(AO900=\"\",\"\",(AO900/#REF!)*$W900)","v":""},{"$f":"IF(AP900=\"\",\"\",(AP900/#REF!)*$W900)","v":""},{"$f":"IF(AQ900=\"\",\"\",(AQ900/#REF!)*$W900)","v":""},{"$f":"IF(AR900=\"\",\"\",(AR900/#REF!)*$W900)","v":""},{"$f":"IF(AS900=\"\",\"\",(AS900/#REF!)*$W900)","v":""},{"$f":"IF(AT900=\"\",\"\",(AT900/#REF!)*$W900)","v":""},{"$f":"IF(AU900=\"\",\"\",(AU900/#REF!)*$W900)","v":""},{"$f":"IF(AV900=\"\",\"\",(AV900/#REF!)*$W900)","v":""},{"$f":"IF(AW900=\"\",\"\",(AW900/#REF!)*$W900)","v":""},{"$f":"IF(AX900=\"\",\"\",(AX900/#REF!)*$W900)","v":""},{"$f":"IF(AY900=\"\",\"\",(AY900/#REF!)*$W900)","v":""},""]
[null,38319,null,null,"Sewer Gravity",null,"WA01/0/06 - WA01/0/05",null,null,375,null,0,67144.232000000004,null,1,67144.232000000004,null,null,{"$f":"IF(Q903=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q903,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q903,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U903,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67144.232000000004,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD903=\"\",\"\",(AD903/#REF!)*$W903)","v":""},"","",67144.232000000004,"","",{"$f":"IF(AJ903=\"\",\"\",(AJ903/#REF!)*$W903)","v":""},{"$f":"IF(AK903=\"\",\"\",(AK903/#REF!)*$W903)","v":""},{"$f":"IF(AL903=\"\",\"\",(AL903/#REF!)*$W903)","v":""},{"$f":"IF(AM903=\"\",\"\",(AM903/#REF!)*$W903)","v":""},{"$f":"IF(AN903=\"\",\"\",(AN903/#REF!)*$W903)","v":""},{"$f":"IF(AO903=\"\",\"\",(AO903/#REF!)*$W903)","v":""},{"$f":"IF(AP903=\"\",\"\",(AP903/#REF!)*$W903)","v":""},{"$f":"IF(AQ903=\"\",\"\",(AQ903/#REF!)*$W903)","v":""},{"$f":"IF(AR903=\"\",\"\",(AR903/#REF!)*$W903)","v":""},{"$f":"IF(AS903=\"\",\"\",(AS903/#REF!)*$W903)","v":""},{"$f":"IF(AT903=\"\",\"\",(AT903/#REF!)*$W903)","v":""},{"$f":"IF(AU903=\"\",\"\",(AU903/#REF!)*$W903)","v":""},{"$f":"IF(AV903=\"\",\"\",(AV903/#REF!)*$W903)","v":""},{"$f":"IF(AW903=\"\",\"\",(AW903/#REF!)*$W903)","v":""},{"$f":"IF(AX903=\"\",\"\",(AX903/#REF!)*$W903)","v":""},{"$f":"IF(AY903=\"\",\"\",(AY903/#REF!)*$W903)","v":""},""]
[null,39035,null,null,"Sewer Gravity",null,"WA01/0/01 - PSWA01",null,null,450,null,0,10057.370999999999,null,1,10057.370999999999,null,null,{"$f":"IF(Q909=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q909,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q909,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U909,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10057.370999999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD909=\"\",\"\",(AD909/#REF!)*$W909)","v":""},"","",10057.370999999999,"","",{"$f":"IF(AJ909=\"\",\"\",(AJ909/#REF!)*$W909)","v":""},{"$f":"IF(AK909=\"\",\"\",(AK909/#REF!)*$W909)","v":""},{"$f":"IF(AL909=\"\",\"\",(AL909/#REF!)*$W909)","v":""},{"$f":"IF(AM909=\"\",\"\",(AM909/#REF!)*$W909)","v":""},{"$f":"IF(AN909=\"\",\"\",(AN909/#REF!)*$W909)","v":""},{"$f":"IF(AO909=\"\",\"\",(AO909/#REF!)*$W909)","v":""},{"$f":"IF(AP909=\"\",\"\",(AP909/#REF!)*$W909)","v":""},{"$f":"IF(AQ909=\"\",\"\",(AQ909/#REF!)*$W909)","v":""},{"$f":"IF(AR909=\"\",\"\",(AR909/#REF!)*$W909)","v":""},{"$f":"IF(AS909=\"\",\"\",(AS909/#REF!)*$W909)","v":""},{"$f":"IF(AT909=\"\",\"\",(AT909/#REF!)*$W909)","v":""},{"$f":"IF(AU909=\"\",\"\",(AU909/#REF!)*$W909)","v":""},{"$f":"IF(AV909=\"\",\"\",(AV909/#REF!)*$W909)","v":""},{"$f":"IF(AW909=\"\",\"\",(AW909/#REF!)*$W909)","v":""},{"$f":"IF(AX909=\"\",\"\",(AX909/#REF!)*$W909)","v":""},{"$f":"IF(AY909=\"\",\"\",(AY909/#REF!)*$W909)","v":""},""]
[null,38364,null,null,"Sewer Gravity",null,"WA01/01/02 - WA01/01/01A",null,null,375,null,0,115258.9708,null,1,{"$f":"IF(M911=\"\",\"\",M911*O911)","v":115258.9708},null,null,{"$f":"IF(Q911=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q911,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q911,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U911,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},115258.9708,null,null,"y",null,null,null,null,{"$f":"IF(X911=\"y\",AE$14,IF(AND(X911>0,X911<=1),X911*AE$14,\"\"))","v":""},{"$f":"IF(Y911=\"y\",AF$14,IF(AND(Y911>0,Y911<=1),Y911*AF$14,\"\"))","v":""},{"$f":"IF(Z911=\"y\",AG$14,IF(AND(Z911>0,Z911<=1),Z911*AG$14,\"\"))","v":222697},{"$f":"IF(AA911=\"y\",AH$14,IF(AND(AA911>0,AA911<=1),AA911*AH$14,\"\"))","v":""},{"$f":"IF(AB911=\"y\",AI$14,IF(AND(AB911>0,AB911<=1),AB911*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD911=\"\",\"\",(AD911/#REF!)*$W911)","v":""},"","",115258.9708,"","",{"$f":"IF(AJ911=\"\",\"\",(AJ911/#REF!)*$W911)","v":""},{"$f":"IF(AK911=\"\",\"\",(AK911/#REF!)*$W911)","v":""},{"$f":"IF(AL911=\"\",\"\",(AL911/#REF!)*$W911)","v":""},{"$f":"IF(AM911=\"\",\"\",(AM911/#REF!)*$W911)","v":""},{"$f":"IF(AN911=\"\",\"\",(AN911/#REF!)*$W911)","v":""},{"$f":"IF(AO911=\"\",\"\",(AO911/#REF!)*$W911)","v":""},{"$f":"IF(AP911=\"\",\"\",(AP911/#REF!)*$W911)","v":""},{"$f":"IF(AQ911=\"\",\"\",(AQ911/#REF!)*$W911)","v":""},{"$f":"IF(AR911=\"\",\"\",(AR911/#REF!)*$W911)","v":""},{"$f":"IF(AS911=\"\",\"\",(AS911/#REF!)*$W911)","v":""},{"$f":"IF(AT911=\"\",\"\",(AT911/#REF!)*$W911)","v":""},{"$f":"IF(AU911=\"\",\"\",(AU911/#REF!)*$W911)","v":""},{"$f":"IF(AV911=\"\",\"\",(AV911/#REF!)*$W911)","v":""},{"$f":"IF(AW911=\"\",\"\",(AW911/#REF!)*$W911)","v":""},{"$f":"IF(AX911=\"\",\"\",(AX911/#REF!)*$W911)","v":""},{"$f":"IF(AY911=\"\",\"\",(AY911/#REF!)*$W911)","v":""},{"$f":"IF(SUM(BB911:BV911)=W911,\"\",\"ERROR\")","v":""}]
[null,38130,null,null,"Sewer Gravity",null,"WA01/01/05 - WA01/01/04",null,null,300,null,0,63376.8197,null,1,63376.8197,null,null,{"$f":"IF(Q914=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q914,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q914,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U914,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63376.8197,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD914=\"\",\"\",(AD914/#REF!)*$W914)","v":""},"","",63376.8197,"","",{"$f":"IF(AJ914=\"\",\"\",(AJ914/#REF!)*$W914)","v":""},{"$f":"IF(AK914=\"\",\"\",(AK914/#REF!)*$W914)","v":""},{"$f":"IF(AL914=\"\",\"\",(AL914/#REF!)*$W914)","v":""},{"$f":"IF(AM914=\"\",\"\",(AM914/#REF!)*$W914)","v":""},{"$f":"IF(AN914=\"\",\"\",(AN914/#REF!)*$W914)","v":""},{"$f":"IF(AO914=\"\",\"\",(AO914/#REF!)*$W914)","v":""},{"$f":"IF(AP914=\"\",\"\",(AP914/#REF!)*$W914)","v":""},{"$f":"IF(AQ914=\"\",\"\",(AQ914/#REF!)*$W914)","v":""},{"$f":"IF(AR914=\"\",\"\",(AR914/#REF!)*$W914)","v":""},{"$f":"IF(AS914=\"\",\"\",(AS914/#REF!)*$W914)","v":""},{"$f":"IF(AT914=\"\",\"\",(AT914/#REF!)*$W914)","v":""},{"$f":"IF(AU914=\"\",\"\",(AU914/#REF!)*$W914)","v":""},{"$f":"IF(AV914=\"\",\"\",(AV914/#REF!)*$W914)","v":""},{"$f":"IF(AW914=\"\",\"\",(AW914/#REF!)*$W914)","v":""},{"$f":"IF(AX914=\"\",\"\",(AX914/#REF!)*$W914)","v":""},{"$f":"IF(AY914=\"\",\"\",(AY914/#REF!)*$W914)","v":""},""]
[null,38432,null,null,"Sewer Gravity",null,"WA07/0/06 - WA07/0/04",null,null,225,null,0,28002.9035,null,1,28002.9035,null,null,{"$f":"IF(Q918=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q918,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q918,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U918,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28002.9035,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD918=\"\",\"\",(AD918/#REF!)*$W918)","v":""},"","",28002.9035,"","",{"$f":"IF(AJ918=\"\",\"\",(AJ918/#REF!)*$W918)","v":""},{"$f":"IF(AK918=\"\",\"\",(AK918/#REF!)*$W918)","v":""},{"$f":"IF(AL918=\"\",\"\",(AL918/#REF!)*$W918)","v":""},{"$f":"IF(AM918=\"\",\"\",(AM918/#REF!)*$W918)","v":""},{"$f":"IF(AN918=\"\",\"\",(AN918/#REF!)*$W918)","v":""},{"$f":"IF(AO918=\"\",\"\",(AO918/#REF!)*$W918)","v":""},{"$f":"IF(AP918=\"\",\"\",(AP918/#REF!)*$W918)","v":""},{"$f":"IF(AQ918=\"\",\"\",(AQ918/#REF!)*$W918)","v":""},{"$f":"IF(AR918=\"\",\"\",(AR918/#REF!)*$W918)","v":""},{"$f":"IF(AS918=\"\",\"\",(AS918/#REF!)*$W918)","v":""},{"$f":"IF(AT918=\"\",\"\",(AT918/#REF!)*$W918)","v":""},{"$f":"IF(AU918=\"\",\"\",(AU918/#REF!)*$W918)","v":""},{"$f":"IF(AV918=\"\",\"\",(AV918/#REF!)*$W918)","v":""},{"$f":"IF(AW918=\"\",\"\",(AW918/#REF!)*$W918)","v":""},{"$f":"IF(AX918=\"\",\"\",(AX918/#REF!)*$W918)","v":""},{"$f":"IF(AY918=\"\",\"\",(AY918/#REF!)*$W918)","v":""},""]
[null,37993,null,null,"Sewer Rising",null,"PSWA03 - WA04/0/16",null,null,100,null,0,52390.462399999997,null,1,52390.462399999997,null,null,{"$f":"IF(Q922=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q922,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q922,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U922,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52390.462399999997,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD922=\"\",\"\",(AD922/#REF!)*$W922)","v":""},"","",52390.462399999997,"","",{"$f":"IF(AJ922=\"\",\"\",(AJ922/#REF!)*$W922)","v":""},{"$f":"IF(AK922=\"\",\"\",(AK922/#REF!)*$W922)","v":""},{"$f":"IF(AL922=\"\",\"\",(AL922/#REF!)*$W922)","v":""},{"$f":"IF(AM922=\"\",\"\",(AM922/#REF!)*$W922)","v":""},{"$f":"IF(AN922=\"\",\"\",(AN922/#REF!)*$W922)","v":""},{"$f":"IF(AO922=\"\",\"\",(AO922/#REF!)*$W922)","v":""},{"$f":"IF(AP922=\"\",\"\",(AP922/#REF!)*$W922)","v":""},{"$f":"IF(AQ922=\"\",\"\",(AQ922/#REF!)*$W922)","v":""},{"$f":"IF(AR922=\"\",\"\",(AR922/#REF!)*$W922)","v":""},{"$f":"IF(AS922=\"\",\"\",(AS922/#REF!)*$W922)","v":""},{"$f":"IF(AT922=\"\",\"\",(AT922/#REF!)*$W922)","v":""},{"$f":"IF(AU922=\"\",\"\",(AU922/#REF!)*$W922)","v":""},{"$f":"IF(AV922=\"\",\"\",(AV922/#REF!)*$W922)","v":""},{"$f":"IF(AW922=\"\",\"\",(AW922/#REF!)*$W922)","v":""},{"$f":"IF(AX922=\"\",\"\",(AX922/#REF!)*$W922)","v":""},{"$f":"IF(AY922=\"\",\"\",(AY922/#REF!)*$W922)","v":""},""]
[null,38304,null,null,"Sewer Gravity",null,"WA04/0/15 - WA04/0/14",null,null,150,null,0,23520.544300000001,null,1,23520.544300000001,null,null,{"$f":"IF(Q923=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q923,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q923,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U923,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23520.544300000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD923=\"\",\"\",(AD923/#REF!)*$W923)","v":""},"","",23520.544300000001,"","",{"$f":"IF(AJ923=\"\",\"\",(AJ923/#REF!)*$W923)","v":""},{"$f":"IF(AK923=\"\",\"\",(AK923/#REF!)*$W923)","v":""},{"$f":"IF(AL923=\"\",\"\",(AL923/#REF!)*$W923)","v":""},{"$f":"IF(AM923=\"\",\"\",(AM923/#REF!)*$W923)","v":""},{"$f":"IF(AN923=\"\",\"\",(AN923/#REF!)*$W923)","v":""},{"$f":"IF(AO923=\"\",\"\",(AO923/#REF!)*$W923)","v":""},{"$f":"IF(AP923=\"\",\"\",(AP923/#REF!)*$W923)","v":""},{"$f":"IF(AQ923=\"\",\"\",(AQ923/#REF!)*$W923)","v":""},{"$f":"IF(AR923=\"\",\"\",(AR923/#REF!)*$W923)","v":""},{"$f":"IF(AS923=\"\",\"\",(AS923/#REF!)*$W923)","v":""},{"$f":"IF(AT923=\"\",\"\",(AT923/#REF!)*$W923)","v":""},{"$f":"IF(AU923=\"\",\"\",(AU923/#REF!)*$W923)","v":""},{"$f":"IF(AV923=\"\",\"\",(AV923/#REF!)*$W923)","v":""},{"$f":"IF(AW923=\"\",\"\",(AW923/#REF!)*$W923)","v":""},{"$f":"IF(AX923=\"\",\"\",(AX923/#REF!)*$W923)","v":""},{"$f":"IF(AY923=\"\",\"\",(AY923/#REF!)*$W923)","v":""},""]
[null,38283,null,null,"Sewer Gravity",null,"WA04/0/03 - WA04/0/03A",null,null,225,null,0,5004.5349999999999,null,1,5004.5349999999999,null,null,{"$f":"IF(Q927=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q927,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q927,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U927,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5004.5349999999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD927=\"\",\"\",(AD927/#REF!)*$W927)","v":""},"","",5004.5349999999999,"","",{"$f":"IF(AJ927=\"\",\"\",(AJ927/#REF!)*$W927)","v":""},{"$f":"IF(AK927=\"\",\"\",(AK927/#REF!)*$W927)","v":""},{"$f":"IF(AL927=\"\",\"\",(AL927/#REF!)*$W927)","v":""},{"$f":"IF(AM927=\"\",\"\",(AM927/#REF!)*$W927)","v":""},{"$f":"IF(AN927=\"\",\"\",(AN927/#REF!)*$W927)","v":""},{"$f":"IF(AO927=\"\",\"\",(AO927/#REF!)*$W927)","v":""},{"$f":"IF(AP927=\"\",\"\",(AP927/#REF!)*$W927)","v":""},{"$f":"IF(AQ927=\"\",\"\",(AQ927/#REF!)*$W927)","v":""},{"$f":"IF(AR927=\"\",\"\",(AR927/#REF!)*$W927)","v":""},{"$f":"IF(AS927=\"\",\"\",(AS927/#REF!)*$W927)","v":""},{"$f":"IF(AT927=\"\",\"\",(AT927/#REF!)*$W927)","v":""},{"$f":"IF(AU927=\"\",\"\",(AU927/#REF!)*$W927)","v":""},{"$f":"IF(AV927=\"\",\"\",(AV927/#REF!)*$W927)","v":""},{"$f":"IF(AW927=\"\",\"\",(AW927/#REF!)*$W927)","v":""},{"$f":"IF(AX927=\"\",\"\",(AX927/#REF!)*$W927)","v":""},{"$f":"IF(AY927=\"\",\"\",(AY927/#REF!)*$W927)","v":""},""]
[null,38461,null,null,"Sewer Rising",null,"PSWA06 - WA8/0/09",null,null,100,null,0,74155.962700000004,null,1,74155.962700000004,null,null,{"$f":"IF(Q932=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q932,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q932,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U932,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},74155.962700000004,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD932=\"\",\"\",(AD932/#REF!)*$W932)","v":""},"","",74155.962700000004,"","",{"$f":"IF(AJ932=\"\",\"\",(AJ932/#REF!)*$W932)","v":""},{"$f":"IF(AK932=\"\",\"\",(AK932/#REF!)*$W932)","v":""},{"$f":"IF(AL932=\"\",\"\",(AL932/#REF!)*$W932)","v":""},{"$f":"IF(AM932=\"\",\"\",(AM932/#REF!)*$W932)","v":""},{"$f":"IF(AN932=\"\",\"\",(AN932/#REF!)*$W932)","v":""},{"$f":"IF(AO932=\"\",\"\",(AO932/#REF!)*$W932)","v":""},{"$f":"IF(AP932=\"\",\"\",(AP932/#REF!)*$W932)","v":""},{"$f":"IF(AQ932=\"\",\"\",(AQ932/#REF!)*$W932)","v":""},{"$f":"IF(AR932=\"\",\"\",(AR932/#REF!)*$W932)","v":""},{"$f":"IF(AS932=\"\",\"\",(AS932/#REF!)*$W932)","v":""},{"$f":"IF(AT932=\"\",\"\",(AT932/#REF!)*$W932)","v":""},{"$f":"IF(AU932=\"\",\"\",(AU932/#REF!)*$W932)","v":""},{"$f":"IF(AV932=\"\",\"\",(AV932/#REF!)*$W932)","v":""},{"$f":"IF(AW932=\"\",\"\",(AW932/#REF!)*$W932)","v":""},{"$f":"IF(AX932=\"\",\"\",(AX932/#REF!)*$W932)","v":""},{"$f":"IF(AY932=\"\",\"\",(AY932/#REF!)*$W932)","v":""},""]
[null,38972,null,null,"Sewer Gravity",null,"WA8/02/02 - WA8/02/01",null,null,225,null,0,13720.2981,null,1,13720.2981,null,null,{"$f":"IF(Q935=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q935,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q935,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U935,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13720.2981,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD935=\"\",\"\",(AD935/#REF!)*$W935)","v":""},"","",13720.2981,"","",{"$f":"IF(AJ935=\"\",\"\",(AJ935/#REF!)*$W935)","v":""},{"$f":"IF(AK935=\"\",\"\",(AK935/#REF!)*$W935)","v":""},{"$f":"IF(AL935=\"\",\"\",(AL935/#REF!)*$W935)","v":""},{"$f":"IF(AM935=\"\",\"\",(AM935/#REF!)*$W935)","v":""},{"$f":"IF(AN935=\"\",\"\",(AN935/#REF!)*$W935)","v":""},{"$f":"IF(AO935=\"\",\"\",(AO935/#REF!)*$W935)","v":""},{"$f":"IF(AP935=\"\",\"\",(AP935/#REF!)*$W935)","v":""},{"$f":"IF(AQ935=\"\",\"\",(AQ935/#REF!)*$W935)","v":""},{"$f":"IF(AR935=\"\",\"\",(AR935/#REF!)*$W935)","v":""},{"$f":"IF(AS935=\"\",\"\",(AS935/#REF!)*$W935)","v":""},{"$f":"IF(AT935=\"\",\"\",(AT935/#REF!)*$W935)","v":""},{"$f":"IF(AU935=\"\",\"\",(AU935/#REF!)*$W935)","v":""},{"$f":"IF(AV935=\"\",\"\",(AV935/#REF!)*$W935)","v":""},{"$f":"IF(AW935=\"\",\"\",(AW935/#REF!)*$W935)","v":""},{"$f":"IF(AX935=\"\",\"\",(AX935/#REF!)*$W935)","v":""},{"$f":"IF(AY935=\"\",\"\",(AY935/#REF!)*$W935)","v":""},""]
[null,38982,null,null,"Sewer Gravity",null,"WA8/04/01 - WA8/02/02",null,null,225,null,0,12820.606400000001,null,1,12820.606400000001,null,null,{"$f":"IF(Q937=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q937,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q937,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U937,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12820.606400000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD937=\"\",\"\",(AD937/#REF!)*$W937)","v":""},"","",12820.606400000001,"","",{"$f":"IF(AJ937=\"\",\"\",(AJ937/#REF!)*$W937)","v":""},{"$f":"IF(AK937=\"\",\"\",(AK937/#REF!)*$W937)","v":""},{"$f":"IF(AL937=\"\",\"\",(AL937/#REF!)*$W937)","v":""},{"$f":"IF(AM937=\"\",\"\",(AM937/#REF!)*$W937)","v":""},{"$f":"IF(AN937=\"\",\"\",(AN937/#REF!)*$W937)","v":""},{"$f":"IF(AO937=\"\",\"\",(AO937/#REF!)*$W937)","v":""},{"$f":"IF(AP937=\"\",\"\",(AP937/#REF!)*$W937)","v":""},{"$f":"IF(AQ937=\"\",\"\",(AQ937/#REF!)*$W937)","v":""},{"$f":"IF(AR937=\"\",\"\",(AR937/#REF!)*$W937)","v":""},{"$f":"IF(AS937=\"\",\"\",(AS937/#REF!)*$W937)","v":""},{"$f":"IF(AT937=\"\",\"\",(AT937/#REF!)*$W937)","v":""},{"$f":"IF(AU937=\"\",\"\",(AU937/#REF!)*$W937)","v":""},{"$f":"IF(AV937=\"\",\"\",(AV937/#REF!)*$W937)","v":""},{"$f":"IF(AW937=\"\",\"\",(AW937/#REF!)*$W937)","v":""},{"$f":"IF(AX937=\"\",\"\",(AX937/#REF!)*$W937)","v":""},{"$f":"IF(AY937=\"\",\"\",(AY937/#REF!)*$W937)","v":""},""]
[null,129476,null,null,"Sewer Gravity",null,"WA8/12/01 - WA8/0/04",null,null,225,null,0,21019.046900000001,null,1,21019.046900000001,null,null,{"$f":"IF(Q942=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q942,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q942,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U942,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21019.046900000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD942=\"\",\"\",(AD942/#REF!)*$W942)","v":""},"","",21019.046900000001,"","",{"$f":"IF(AJ942=\"\",\"\",(AJ942/#REF!)*$W942)","v":""},{"$f":"IF(AK942=\"\",\"\",(AK942/#REF!)*$W942)","v":""},{"$f":"IF(AL942=\"\",\"\",(AL942/#REF!)*$W942)","v":""},{"$f":"IF(AM942=\"\",\"\",(AM942/#REF!)*$W942)","v":""},{"$f":"IF(AN942=\"\",\"\",(AN942/#REF!)*$W942)","v":""},{"$f":"IF(AO942=\"\",\"\",(AO942/#REF!)*$W942)","v":""},{"$f":"IF(AP942=\"\",\"\",(AP942/#REF!)*$W942)","v":""},{"$f":"IF(AQ942=\"\",\"\",(AQ942/#REF!)*$W942)","v":""},{"$f":"IF(AR942=\"\",\"\",(AR942/#REF!)*$W942)","v":""},{"$f":"IF(AS942=\"\",\"\",(AS942/#REF!)*$W942)","v":""},{"$f":"IF(AT942=\"\",\"\",(AT942/#REF!)*$W942)","v":""},{"$f":"IF(AU942=\"\",\"\",(AU942/#REF!)*$W942)","v":""},{"$f":"IF(AV942=\"\",\"\",(AV942/#REF!)*$W942)","v":""},{"$f":"IF(AW942=\"\",\"\",(AW942/#REF!)*$W942)","v":""},{"$f":"IF(AX942=\"\",\"\",(AX942/#REF!)*$W942)","v":""},{"$f":"IF(AY942=\"\",\"\",(AY942/#REF!)*$W942)","v":""},""]
[null,38963,null,null,"Sewer Gravity",null,"WA8/01/02 - WA8/01/01",null,null,225,null,0,21265.548599999998,null,1,21265.548599999998,null,null,{"$f":"IF(Q946=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q946,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q946,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U946,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21265.548599999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD946=\"\",\"\",(AD946/#REF!)*$W946)","v":""},"","",21265.548599999998,"","",{"$f":"IF(AJ946=\"\",\"\",(AJ946/#REF!)*$W946)","v":""},{"$f":"IF(AK946=\"\",\"\",(AK946/#REF!)*$W946)","v":""},{"$f":"IF(AL946=\"\",\"\",(AL946/#REF!)*$W946)","v":""},{"$f":"IF(AM946=\"\",\"\",(AM946/#REF!)*$W946)","v":""},{"$f":"IF(AN946=\"\",\"\",(AN946/#REF!)*$W946)","v":""},{"$f":"IF(AO946=\"\",\"\",(AO946/#REF!)*$W946)","v":""},{"$f":"IF(AP946=\"\",\"\",(AP946/#REF!)*$W946)","v":""},{"$f":"IF(AQ946=\"\",\"\",(AQ946/#REF!)*$W946)","v":""},{"$f":"IF(AR946=\"\",\"\",(AR946/#REF!)*$W946)","v":""},{"$f":"IF(AS946=\"\",\"\",(AS946/#REF!)*$W946)","v":""},{"$f":"IF(AT946=\"\",\"\",(AT946/#REF!)*$W946)","v":""},{"$f":"IF(AU946=\"\",\"\",(AU946/#REF!)*$W946)","v":""},{"$f":"IF(AV946=\"\",\"\",(AV946/#REF!)*$W946)","v":""},{"$f":"IF(AW946=\"\",\"\",(AW946/#REF!)*$W946)","v":""},{"$f":"IF(AX946=\"\",\"\",(AX946/#REF!)*$W946)","v":""},{"$f":"IF(AY946=\"\",\"\",(AY946/#REF!)*$W946)","v":""},""]
[null,38976,null,null,"Sewer Gravity",null,"WA8/02/04 - WA8/02/03",null,null,150,null,0,12398.038200000001,null,1,12398.038200000001,null,null,{"$f":"IF(Q950=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q950,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q950,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U950,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12398.038200000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD950=\"\",\"\",(AD950/#REF!)*$W950)","v":""},"","",12398.038200000001,"","",{"$f":"IF(AJ950=\"\",\"\",(AJ950/#REF!)*$W950)","v":""},{"$f":"IF(AK950=\"\",\"\",(AK950/#REF!)*$W950)","v":""},{"$f":"IF(AL950=\"\",\"\",(AL950/#REF!)*$W950)","v":""},{"$f":"IF(AM950=\"\",\"\",(AM950/#REF!)*$W950)","v":""},{"$f":"IF(AN950=\"\",\"\",(AN950/#REF!)*$W950)","v":""},{"$f":"IF(AO950=\"\",\"\",(AO950/#REF!)*$W950)","v":""},{"$f":"IF(AP950=\"\",\"\",(AP950/#REF!)*$W950)","v":""},{"$f":"IF(AQ950=\"\",\"\",(AQ950/#REF!)*$W950)","v":""},{"$f":"IF(AR950=\"\",\"\",(AR950/#REF!)*$W950)","v":""},{"$f":"IF(AS950=\"\",\"\",(AS950/#REF!)*$W950)","v":""},{"$f":"IF(AT950=\"\",\"\",(AT950/#REF!)*$W950)","v":""},{"$f":"IF(AU950=\"\",\"\",(AU950/#REF!)*$W950)","v":""},{"$f":"IF(AV950=\"\",\"\",(AV950/#REF!)*$W950)","v":""},{"$f":"IF(AW950=\"\",\"\",(AW950/#REF!)*$W950)","v":""},{"$f":"IF(AX950=\"\",\"\",(AX950/#REF!)*$W950)","v":""},{"$f":"IF(AY950=\"\",\"\",(AY950/#REF!)*$W950)","v":""},""]
[null,38977,null,null,"Sewer Gravity",null,"WA8/02/05 - WA8/02/04",null,null,150,null,0,11451.39,null,1,11451.39,null,null,{"$f":"IF(Q951=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q951,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q951,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U951,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11451.39,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD951=\"\",\"\",(AD951/#REF!)*$W951)","v":""},"","",11451.39,"","",{"$f":"IF(AJ951=\"\",\"\",(AJ951/#REF!)*$W951)","v":""},{"$f":"IF(AK951=\"\",\"\",(AK951/#REF!)*$W951)","v":""},{"$f":"IF(AL951=\"\",\"\",(AL951/#REF!)*$W951)","v":""},{"$f":"IF(AM951=\"\",\"\",(AM951/#REF!)*$W951)","v":""},{"$f":"IF(AN951=\"\",\"\",(AN951/#REF!)*$W951)","v":""},{"$f":"IF(AO951=\"\",\"\",(AO951/#REF!)*$W951)","v":""},{"$f":"IF(AP951=\"\",\"\",(AP951/#REF!)*$W951)","v":""},{"$f":"IF(AQ951=\"\",\"\",(AQ951/#REF!)*$W951)","v":""},{"$f":"IF(AR951=\"\",\"\",(AR951/#REF!)*$W951)","v":""},{"$f":"IF(AS951=\"\",\"\",(AS951/#REF!)*$W951)","v":""},{"$f":"IF(AT951=\"\",\"\",(AT951/#REF!)*$W951)","v":""},{"$f":"IF(AU951=\"\",\"\",(AU951/#REF!)*$W951)","v":""},{"$f":"IF(AV951=\"\",\"\",(AV951/#REF!)*$W951)","v":""},{"$f":"IF(AW951=\"\",\"\",(AW951/#REF!)*$W951)","v":""},{"$f":"IF(AX951=\"\",\"\",(AX951/#REF!)*$W951)","v":""},{"$f":"IF(AY951=\"\",\"\",(AY951/#REF!)*$W951)","v":""},""]
[null,38990,null,null,"Sewer Gravity",null,"WA8/04/06 - WA8/04/05",null,null,225,null,0,18778.8514,null,1,18778.8514,null,null,{"$f":"IF(Q955=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q955,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q955,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U955,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18778.8514,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD955=\"\",\"\",(AD955/#REF!)*$W955)","v":""},"","",18778.8514,"","",{"$f":"IF(AJ955=\"\",\"\",(AJ955/#REF!)*$W955)","v":""},{"$f":"IF(AK955=\"\",\"\",(AK955/#REF!)*$W955)","v":""},{"$f":"IF(AL955=\"\",\"\",(AL955/#REF!)*$W955)","v":""},{"$f":"IF(AM955=\"\",\"\",(AM955/#REF!)*$W955)","v":""},{"$f":"IF(AN955=\"\",\"\",(AN955/#REF!)*$W955)","v":""},{"$f":"IF(AO955=\"\",\"\",(AO955/#REF!)*$W955)","v":""},{"$f":"IF(AP955=\"\",\"\",(AP955/#REF!)*$W955)","v":""},{"$f":"IF(AQ955=\"\",\"\",(AQ955/#REF!)*$W955)","v":""},{"$f":"IF(AR955=\"\",\"\",(AR955/#REF!)*$W955)","v":""},{"$f":"IF(AS955=\"\",\"\",(AS955/#REF!)*$W955)","v":""},{"$f":"IF(AT955=\"\",\"\",(AT955/#REF!)*$W955)","v":""},{"$f":"IF(AU955=\"\",\"\",(AU955/#REF!)*$W955)","v":""},{"$f":"IF(AV955=\"\",\"\",(AV955/#REF!)*$W955)","v":""},{"$f":"IF(AW955=\"\",\"\",(AW955/#REF!)*$W955)","v":""},{"$f":"IF(AX955=\"\",\"\",(AX955/#REF!)*$W955)","v":""},{"$f":"IF(AY955=\"\",\"\",(AY955/#REF!)*$W955)","v":""},""]
[null,38434,null,null,"Sewer Gravity",null,"WA07/0/07 - WA07/0/06",null,null,225,null,0,45828.044999999998,null,1,45828.044999999998,null,null,{"$f":"IF(Q958=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q958,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q958,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U958,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45828.044999999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD958=\"\",\"\",(AD958/#REF!)*$W958)","v":""},"","",45828.044999999998,"","",{"$f":"IF(AJ958=\"\",\"\",(AJ958/#REF!)*$W958)","v":""},{"$f":"IF(AK958=\"\",\"\",(AK958/#REF!)*$W958)","v":""},{"$f":"IF(AL958=\"\",\"\",(AL958/#REF!)*$W958)","v":""},{"$f":"IF(AM958=\"\",\"\",(AM958/#REF!)*$W958)","v":""},{"$f":"IF(AN958=\"\",\"\",(AN958/#REF!)*$W958)","v":""},{"$f":"IF(AO958=\"\",\"\",(AO958/#REF!)*$W958)","v":""},{"$f":"IF(AP958=\"\",\"\",(AP958/#REF!)*$W958)","v":""},{"$f":"IF(AQ958=\"\",\"\",(AQ958/#REF!)*$W958)","v":""},{"$f":"IF(AR958=\"\",\"\",(AR958/#REF!)*$W958)","v":""},{"$f":"IF(AS958=\"\",\"\",(AS958/#REF!)*$W958)","v":""},{"$f":"IF(AT958=\"\",\"\",(AT958/#REF!)*$W958)","v":""},{"$f":"IF(AU958=\"\",\"\",(AU958/#REF!)*$W958)","v":""},{"$f":"IF(AV958=\"\",\"\",(AV958/#REF!)*$W958)","v":""},{"$f":"IF(AW958=\"\",\"\",(AW958/#REF!)*$W958)","v":""},{"$f":"IF(AX958=\"\",\"\",(AX958/#REF!)*$W958)","v":""},{"$f":"IF(AY958=\"\",\"\",(AY958/#REF!)*$W958)","v":""},""]
[null,38284,null,null,"Sewer Gravity",null,"WA04/0/04 - WA04/0/03",null,null,225,null,0,48527.12,null,1,48527.12,null,null,{"$f":"IF(Q964=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q964,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q964,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U964,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48527.12,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD964=\"\",\"\",(AD964/#REF!)*$W964)","v":""},"","",48527.12,"","",{"$f":"IF(AJ964=\"\",\"\",(AJ964/#REF!)*$W964)","v":""},{"$f":"IF(AK964=\"\",\"\",(AK964/#REF!)*$W964)","v":""},{"$f":"IF(AL964=\"\",\"\",(AL964/#REF!)*$W964)","v":""},{"$f":"IF(AM964=\"\",\"\",(AM964/#REF!)*$W964)","v":""},{"$f":"IF(AN964=\"\",\"\",(AN964/#REF!)*$W964)","v":""},{"$f":"IF(AO964=\"\",\"\",(AO964/#REF!)*$W964)","v":""},{"$f":"IF(AP964=\"\",\"\",(AP964/#REF!)*$W964)","v":""},{"$f":"IF(AQ964=\"\",\"\",(AQ964/#REF!)*$W964)","v":""},{"$f":"IF(AR964=\"\",\"\",(AR964/#REF!)*$W964)","v":""},{"$f":"IF(AS964=\"\",\"\",(AS964/#REF!)*$W964)","v":""},{"$f":"IF(AT964=\"\",\"\",(AT964/#REF!)*$W964)","v":""},{"$f":"IF(AU964=\"\",\"\",(AU964/#REF!)*$W964)","v":""},{"$f":"IF(AV964=\"\",\"\",(AV964/#REF!)*$W964)","v":""},{"$f":"IF(AW964=\"\",\"\",(AW964/#REF!)*$W964)","v":""},{"$f":"IF(AX964=\"\",\"\",(AX964/#REF!)*$W964)","v":""},{"$f":"IF(AY964=\"\",\"\",(AY964/#REF!)*$W964)","v":""},""]
[null,38289,null,null,"Sewer Gravity",null,"WA04/0/07 - WA04/0/06",null,null,225,null,0,21255.215899999999,null,1,21255.215899999999,null,null,{"$f":"IF(Q966=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q966,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q966,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U966,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21255.215899999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD966=\"\",\"\",(AD966/#REF!)*$W966)","v":""},"","",21255.215899999999,"","",{"$f":"IF(AJ966=\"\",\"\",(AJ966/#REF!)*$W966)","v":""},{"$f":"IF(AK966=\"\",\"\",(AK966/#REF!)*$W966)","v":""},{"$f":"IF(AL966=\"\",\"\",(AL966/#REF!)*$W966)","v":""},{"$f":"IF(AM966=\"\",\"\",(AM966/#REF!)*$W966)","v":""},{"$f":"IF(AN966=\"\",\"\",(AN966/#REF!)*$W966)","v":""},{"$f":"IF(AO966=\"\",\"\",(AO966/#REF!)*$W966)","v":""},{"$f":"IF(AP966=\"\",\"\",(AP966/#REF!)*$W966)","v":""},{"$f":"IF(AQ966=\"\",\"\",(AQ966/#REF!)*$W966)","v":""},{"$f":"IF(AR966=\"\",\"\",(AR966/#REF!)*$W966)","v":""},{"$f":"IF(AS966=\"\",\"\",(AS966/#REF!)*$W966)","v":""},{"$f":"IF(AT966=\"\",\"\",(AT966/#REF!)*$W966)","v":""},{"$f":"IF(AU966=\"\",\"\",(AU966/#REF!)*$W966)","v":""},{"$f":"IF(AV966=\"\",\"\",(AV966/#REF!)*$W966)","v":""},{"$f":"IF(AW966=\"\",\"\",(AW966/#REF!)*$W966)","v":""},{"$f":"IF(AX966=\"\",\"\",(AX966/#REF!)*$W966)","v":""},{"$f":"IF(AY966=\"\",\"\",(AY966/#REF!)*$W966)","v":""},""]
[null,38294,null,null,"Sewer Gravity",null,"WA04/0/10 - WA04/0/09",null,null,225,null,0,28296.899399999998,null,1,28296.899399999998,null,null,{"$f":"IF(Q969=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q969,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q969,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U969,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28296.899399999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD969=\"\",\"\",(AD969/#REF!)*$W969)","v":""},"","",28296.899399999998,"","",{"$f":"IF(AJ969=\"\",\"\",(AJ969/#REF!)*$W969)","v":""},{"$f":"IF(AK969=\"\",\"\",(AK969/#REF!)*$W969)","v":""},{"$f":"IF(AL969=\"\",\"\",(AL969/#REF!)*$W969)","v":""},{"$f":"IF(AM969=\"\",\"\",(AM969/#REF!)*$W969)","v":""},{"$f":"IF(AN969=\"\",\"\",(AN969/#REF!)*$W969)","v":""},{"$f":"IF(AO969=\"\",\"\",(AO969/#REF!)*$W969)","v":""},{"$f":"IF(AP969=\"\",\"\",(AP969/#REF!)*$W969)","v":""},{"$f":"IF(AQ969=\"\",\"\",(AQ969/#REF!)*$W969)","v":""},{"$f":"IF(AR969=\"\",\"\",(AR969/#REF!)*$W969)","v":""},{"$f":"IF(AS969=\"\",\"\",(AS969/#REF!)*$W969)","v":""},{"$f":"IF(AT969=\"\",\"\",(AT969/#REF!)*$W969)","v":""},{"$f":"IF(AU969=\"\",\"\",(AU969/#REF!)*$W969)","v":""},{"$f":"IF(AV969=\"\",\"\",(AV969/#REF!)*$W969)","v":""},{"$f":"IF(AW969=\"\",\"\",(AW969/#REF!)*$W969)","v":""},{"$f":"IF(AX969=\"\",\"\",(AX969/#REF!)*$W969)","v":""},{"$f":"IF(AY969=\"\",\"\",(AY969/#REF!)*$W969)","v":""},""]
[null,38361,null,null,"Sewer Gravity",null,"WA01/01/01 - WA01/0/03",null,null,375,null,{"$f":"IF(H974=SewerTYPE1,VLOOKUP(J974,SewerUnitrates1,2,FALSE),IF(H974=SEWERTYPE2,VLOOKUP((J974&\"_\"&K974),Sewerrates2,2,FALSE),0))","v":0},70469.215299999996,null,{"$f":"IF(N974=\"\",1,VLOOKUP(N974,Sewersitecond,2,FALSE))","v":1},70469.215299999996,null,null,{"$f":"IF(Q974=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q974,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q974,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S974=\"\",0,S974*10000*R974)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U974,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P974+T974)*V974,0)","v":70469.215299999996},null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD974=\"\",\"\",(AD974/#REF!)*$W974)","v":""},"","",70469.215299999996,"","",{"$f":"IF(AJ974=\"\",\"\",(AJ974/#REF!)*$W974)","v":""},{"$f":"IF(AK974=\"\",\"\",(AK974/#REF!)*$W974)","v":""},{"$f":"IF(AL974=\"\",\"\",(AL974/#REF!)*$W974)","v":""},{"$f":"IF(AM974=\"\",\"\",(AM974/#REF!)*$W974)","v":""},{"$f":"IF(AN974=\"\",\"\",(AN974/#REF!)*$W974)","v":""},{"$f":"IF(AO974=\"\",\"\",(AO974/#REF!)*$W974)","v":""},{"$f":"IF(AP974=\"\",\"\",(AP974/#REF!)*$W974)","v":""},{"$f":"IF(AQ974=\"\",\"\",(AQ974/#REF!)*$W974)","v":""},{"$f":"IF(AR974=\"\",\"\",(AR974/#REF!)*$W974)","v":""},{"$f":"IF(AS974=\"\",\"\",(AS974/#REF!)*$W974)","v":""},{"$f":"IF(AT974=\"\",\"\",(AT974/#REF!)*$W974)","v":""},{"$f":"IF(AU974=\"\",\"\",(AU974/#REF!)*$W974)","v":""},{"$f":"IF(AV974=\"\",\"\",(AV974/#REF!)*$W974)","v":""},{"$f":"IF(AW974=\"\",\"\",(AW974/#REF!)*$W974)","v":""},{"$f":"IF(AX974=\"\",\"\",(AX974/#REF!)*$W974)","v":""},{"$f":"IF(AY974=\"\",\"\",(AY974/#REF!)*$W974)","v":""},""]
[null,128097,null,null,"Sewer Gravity",null,"SM20/11/02 - SM20/11/01",null,null,225,null,0,83242.031499999997,null,1,83242.031499999997,null,null,{"$f":"IF(Q977=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q977,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q977,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U977,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},83242.031499999997,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE977:AY977)","v":222697},{"$f":"IF(AD977=\"\",\"\",(AD977/#REF!)*$W977)","v":""},{"$f":"IF(AE977=\"\",\"\",(AE977/$AZ977)*$W977)","v":""},{"$f":"IF(AF977=\"\",\"\",(AF977/$AZ977)*$W977)","v":""},{"$f":"IF(AG977=\"\",\"\",(AG977/$AZ977)*$W977)","v":83242.031499999997},{"$f":"IF(AH977=\"\",\"\",(AH977/$AZ977)*$W977)","v":""},{"$f":"IF(AI977=\"\",\"\",(AI977/$AZ977)*$W977)","v":""},{"$f":"IF(AJ977=\"\",\"\",(AJ977/#REF!)*$W977)","v":""},{"$f":"IF(AK977=\"\",\"\",(AK977/#REF!)*$W977)","v":""},{"$f":"IF(AL977=\"\",\"\",(AL977/#REF!)*$W977)","v":""},{"$f":"IF(AM977=\"\",\"\",(AM977/#REF!)*$W977)","v":""},{"$f":"IF(AN977=\"\",\"\",(AN977/#REF!)*$W977)","v":""},{"$f":"IF(AO977=\"\",\"\",(AO977/#REF!)*$W977)","v":""},{"$f":"IF(AP977=\"\",\"\",(AP977/#REF!)*$W977)","v":""},{"$f":"IF(AQ977=\"\",\"\",(AQ977/#REF!)*$W977)","v":""},{"$f":"IF(AR977=\"\",\"\",(AR977/#REF!)*$W977)","v":""},{"$f":"IF(AS977=\"\",\"\",(AS977/#REF!)*$W977)","v":""},{"$f":"IF(AT977=\"\",\"\",(AT977/#REF!)*$W977)","v":""},{"$f":"IF(AU977=\"\",\"\",(AU977/#REF!)*$W977)","v":""},{"$f":"IF(AV977=\"\",\"\",(AV977/#REF!)*$W977)","v":""},{"$f":"IF(AW977=\"\",\"\",(AW977/#REF!)*$W977)","v":""},{"$f":"IF(AX977=\"\",\"\",(AX977/#REF!)*$W977)","v":""},{"$f":"IF(AY977=\"\",\"\",(AY977/#REF!)*$W977)","v":""},""]
[null,128098,null,null,"Sewer Gravity",null,"SM20/11/03 - SM20/11/02",null,null,225,null,0,54807.237399999998,null,1,54807.237399999998,null,null,{"$f":"IF(Q978=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q978,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q978,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U978,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},54807.237399999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD978=\"\",\"\",(AD978/#REF!)*$W978)","v":""},"","",54807.237399999998,"","",{"$f":"IF(AJ978=\"\",\"\",(AJ978/#REF!)*$W978)","v":""},{"$f":"IF(AK978=\"\",\"\",(AK978/#REF!)*$W978)","v":""},{"$f":"IF(AL978=\"\",\"\",(AL978/#REF!)*$W978)","v":""},{"$f":"IF(AM978=\"\",\"\",(AM978/#REF!)*$W978)","v":""},{"$f":"IF(AN978=\"\",\"\",(AN978/#REF!)*$W978)","v":""},{"$f":"IF(AO978=\"\",\"\",(AO978/#REF!)*$W978)","v":""},{"$f":"IF(AP978=\"\",\"\",(AP978/#REF!)*$W978)","v":""},{"$f":"IF(AQ978=\"\",\"\",(AQ978/#REF!)*$W978)","v":""},{"$f":"IF(AR978=\"\",\"\",(AR978/#REF!)*$W978)","v":""},{"$f":"IF(AS978=\"\",\"\",(AS978/#REF!)*$W978)","v":""},{"$f":"IF(AT978=\"\",\"\",(AT978/#REF!)*$W978)","v":""},{"$f":"IF(AU978=\"\",\"\",(AU978/#REF!)*$W978)","v":""},{"$f":"IF(AV978=\"\",\"\",(AV978/#REF!)*$W978)","v":""},{"$f":"IF(AW978=\"\",\"\",(AW978/#REF!)*$W978)","v":""},{"$f":"IF(AX978=\"\",\"\",(AX978/#REF!)*$W978)","v":""},{"$f":"IF(AY978=\"\",\"\",(AY978/#REF!)*$W978)","v":""},""]
[null,128102,null,null,"Sewer Gravity",null,"SM20/11/07 - SM20/11/06",null,null,225,null,0,17680.157500000001,null,1,17680.157500000001,null,null,{"$f":"IF(Q982=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q982,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q982,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U982,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17680.157500000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD982=\"\",\"\",(AD982/#REF!)*$W982)","v":""},"","",17680.157500000001,"","",{"$f":"IF(AJ982=\"\",\"\",(AJ982/#REF!)*$W982)","v":""},{"$f":"IF(AK982=\"\",\"\",(AK982/#REF!)*$W982)","v":""},{"$f":"IF(AL982=\"\",\"\",(AL982/#REF!)*$W982)","v":""},{"$f":"IF(AM982=\"\",\"\",(AM982/#REF!)*$W982)","v":""},{"$f":"IF(AN982=\"\",\"\",(AN982/#REF!)*$W982)","v":""},{"$f":"IF(AO982=\"\",\"\",(AO982/#REF!)*$W982)","v":""},{"$f":"IF(AP982=\"\",\"\",(AP982/#REF!)*$W982)","v":""},{"$f":"IF(AQ982=\"\",\"\",(AQ982/#REF!)*$W982)","v":""},{"$f":"IF(AR982=\"\",\"\",(AR982/#REF!)*$W982)","v":""},{"$f":"IF(AS982=\"\",\"\",(AS982/#REF!)*$W982)","v":""},{"$f":"IF(AT982=\"\",\"\",(AT982/#REF!)*$W982)","v":""},{"$f":"IF(AU982=\"\",\"\",(AU982/#REF!)*$W982)","v":""},{"$f":"IF(AV982=\"\",\"\",(AV982/#REF!)*$W982)","v":""},{"$f":"IF(AW982=\"\",\"\",(AW982/#REF!)*$W982)","v":""},{"$f":"IF(AX982=\"\",\"\",(AX982/#REF!)*$W982)","v":""},{"$f":"IF(AY982=\"\",\"\",(AY982/#REF!)*$W982)","v":""},""]
[null,127233,null,null,"Sewer Gravity",null,"SM20/1/04 - SM20/1/03",null,null,225,null,0,50607.656999999999,null,1,50607.656999999999,null,null,{"$f":"IF(Q987=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q987,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q987,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U987,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50607.656999999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD987=\"\",\"\",(AD987/#REF!)*$W987)","v":""},"","",50607.656999999999,"","",{"$f":"IF(AJ987=\"\",\"\",(AJ987/#REF!)*$W987)","v":""},{"$f":"IF(AK987=\"\",\"\",(AK987/#REF!)*$W987)","v":""},{"$f":"IF(AL987=\"\",\"\",(AL987/#REF!)*$W987)","v":""},{"$f":"IF(AM987=\"\",\"\",(AM987/#REF!)*$W987)","v":""},{"$f":"IF(AN987=\"\",\"\",(AN987/#REF!)*$W987)","v":""},{"$f":"IF(AO987=\"\",\"\",(AO987/#REF!)*$W987)","v":""},{"$f":"IF(AP987=\"\",\"\",(AP987/#REF!)*$W987)","v":""},{"$f":"IF(AQ987=\"\",\"\",(AQ987/#REF!)*$W987)","v":""},{"$f":"IF(AR987=\"\",\"\",(AR987/#REF!)*$W987)","v":""},{"$f":"IF(AS987=\"\",\"\",(AS987/#REF!)*$W987)","v":""},{"$f":"IF(AT987=\"\",\"\",(AT987/#REF!)*$W987)","v":""},{"$f":"IF(AU987=\"\",\"\",(AU987/#REF!)*$W987)","v":""},{"$f":"IF(AV987=\"\",\"\",(AV987/#REF!)*$W987)","v":""},{"$f":"IF(AW987=\"\",\"\",(AW987/#REF!)*$W987)","v":""},{"$f":"IF(AX987=\"\",\"\",(AX987/#REF!)*$W987)","v":""},{"$f":"IF(AY987=\"\",\"\",(AY987/#REF!)*$W987)","v":""},""]
[null,127236,null,null,"Sewer Gravity",null,"SM20/1/07 - SM20/1/06",null,null,225,null,0,26727.707699999999,null,1,26727.707699999999,null,null,{"$f":"IF(Q990=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q990,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q990,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U990,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26727.707699999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD990=\"\",\"\",(AD990/#REF!)*$W990)","v":""},"","",26727.707699999999,"","",{"$f":"IF(AJ990=\"\",\"\",(AJ990/#REF!)*$W990)","v":""},{"$f":"IF(AK990=\"\",\"\",(AK990/#REF!)*$W990)","v":""},{"$f":"IF(AL990=\"\",\"\",(AL990/#REF!)*$W990)","v":""},{"$f":"IF(AM990=\"\",\"\",(AM990/#REF!)*$W990)","v":""},{"$f":"IF(AN990=\"\",\"\",(AN990/#REF!)*$W990)","v":""},{"$f":"IF(AO990=\"\",\"\",(AO990/#REF!)*$W990)","v":""},{"$f":"IF(AP990=\"\",\"\",(AP990/#REF!)*$W990)","v":""},{"$f":"IF(AQ990=\"\",\"\",(AQ990/#REF!)*$W990)","v":""},{"$f":"IF(AR990=\"\",\"\",(AR990/#REF!)*$W990)","v":""},{"$f":"IF(AS990=\"\",\"\",(AS990/#REF!)*$W990)","v":""},{"$f":"IF(AT990=\"\",\"\",(AT990/#REF!)*$W990)","v":""},{"$f":"IF(AU990=\"\",\"\",(AU990/#REF!)*$W990)","v":""},{"$f":"IF(AV990=\"\",\"\",(AV990/#REF!)*$W990)","v":""},{"$f":"IF(AW990=\"\",\"\",(AW990/#REF!)*$W990)","v":""},{"$f":"IF(AX990=\"\",\"\",(AX990/#REF!)*$W990)","v":""},{"$f":"IF(AY990=\"\",\"\",(AY990/#REF!)*$W990)","v":""},""]
[null,16729,null,null,"Sewer Rising",null,"SND-MC20/SRM/SN01 - MC21/303/10",null,null,150,null,0,62318.080000000002,null,1,62318.080000000002,null,null,{"$f":"IF(Q992=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q992,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q992,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U992,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},62318.080000000002,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD992=\"\",\"\",(AD992/#REF!)*$W992)","v":""},"","",62318.080000000002,"","",{"$f":"IF(AJ992=\"\",\"\",(AJ992/#REF!)*$W992)","v":""},{"$f":"IF(AK992=\"\",\"\",(AK992/#REF!)*$W992)","v":""},{"$f":"IF(AL992=\"\",\"\",(AL992/#REF!)*$W992)","v":""},{"$f":"IF(AM992=\"\",\"\",(AM992/#REF!)*$W992)","v":""},{"$f":"IF(AN992=\"\",\"\",(AN992/#REF!)*$W992)","v":""},{"$f":"IF(AO992=\"\",\"\",(AO992/#REF!)*$W992)","v":""},{"$f":"IF(AP992=\"\",\"\",(AP992/#REF!)*$W992)","v":""},{"$f":"IF(AQ992=\"\",\"\",(AQ992/#REF!)*$W992)","v":""},{"$f":"IF(AR992=\"\",\"\",(AR992/#REF!)*$W992)","v":""},{"$f":"IF(AS992=\"\",\"\",(AS992/#REF!)*$W992)","v":""},{"$f":"IF(AT992=\"\",\"\",(AT992/#REF!)*$W992)","v":""},{"$f":"IF(AU992=\"\",\"\",(AU992/#REF!)*$W992)","v":""},{"$f":"IF(AV992=\"\",\"\",(AV992/#REF!)*$W992)","v":""},{"$f":"IF(AW992=\"\",\"\",(AW992/#REF!)*$W992)","v":""},{"$f":"IF(AX992=\"\",\"\",(AX992/#REF!)*$W992)","v":""},{"$f":"IF(AY992=\"\",\"\",(AY992/#REF!)*$W992)","v":""},""]
[null,10882,null,null,"Sewer Gravity",null,"SM01A/3/01 - SM01A/1/02",null,null,300,null,0,82919.258900000001,null,1,82919.258900000001,null,null,{"$f":"IF(Q998=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q998,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q998,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U998,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},82919.258900000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD998=\"\",\"\",(AD998/#REF!)*$W998)","v":""},"","",82919.258900000001,"","",{"$f":"IF(AJ998=\"\",\"\",(AJ998/#REF!)*$W998)","v":""},{"$f":"IF(AK998=\"\",\"\",(AK998/#REF!)*$W998)","v":""},{"$f":"IF(AL998=\"\",\"\",(AL998/#REF!)*$W998)","v":""},{"$f":"IF(AM998=\"\",\"\",(AM998/#REF!)*$W998)","v":""},{"$f":"IF(AN998=\"\",\"\",(AN998/#REF!)*$W998)","v":""},{"$f":"IF(AO998=\"\",\"\",(AO998/#REF!)*$W998)","v":""},{"$f":"IF(AP998=\"\",\"\",(AP998/#REF!)*$W998)","v":""},{"$f":"IF(AQ998=\"\",\"\",(AQ998/#REF!)*$W998)","v":""},{"$f":"IF(AR998=\"\",\"\",(AR998/#REF!)*$W998)","v":""},{"$f":"IF(AS998=\"\",\"\",(AS998/#REF!)*$W998)","v":""},{"$f":"IF(AT998=\"\",\"\",(AT998/#REF!)*$W998)","v":""},{"$f":"IF(AU998=\"\",\"\",(AU998/#REF!)*$W998)","v":""},{"$f":"IF(AV998=\"\",\"\",(AV998/#REF!)*$W998)","v":""},{"$f":"IF(AW998=\"\",\"\",(AW998/#REF!)*$W998)","v":""},{"$f":"IF(AX998=\"\",\"\",(AX998/#REF!)*$W998)","v":""},{"$f":"IF(AY998=\"\",\"\",(AY998/#REF!)*$W998)","v":""},""]
[null,26185,null,null,"Sewer Gravity",null,"BC01/100/12 - BC01/100/10",null,null,375,null,0,37612.854399999997,null,1,37612.854399999997,null,null,{"$f":"IF(Q1001=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1001,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1001,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1001,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37612.854399999997,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1001=\"\",\"\",(AD1001/#REF!)*$W1001)","v":""},"","",37612.854399999997,"","",{"$f":"IF(AJ1001=\"\",\"\",(AJ1001/#REF!)*$W1001)","v":""},{"$f":"IF(AK1001=\"\",\"\",(AK1001/#REF!)*$W1001)","v":""},{"$f":"IF(AL1001=\"\",\"\",(AL1001/#REF!)*$W1001)","v":""},{"$f":"IF(AM1001=\"\",\"\",(AM1001/#REF!)*$W1001)","v":""},{"$f":"IF(AN1001=\"\",\"\",(AN1001/#REF!)*$W1001)","v":""},{"$f":"IF(AO1001=\"\",\"\",(AO1001/#REF!)*$W1001)","v":""},{"$f":"IF(AP1001=\"\",\"\",(AP1001/#REF!)*$W1001)","v":""},{"$f":"IF(AQ1001=\"\",\"\",(AQ1001/#REF!)*$W1001)","v":""},{"$f":"IF(AR1001=\"\",\"\",(AR1001/#REF!)*$W1001)","v":""},{"$f":"IF(AS1001=\"\",\"\",(AS1001/#REF!)*$W1001)","v":""},{"$f":"IF(AT1001=\"\",\"\",(AT1001/#REF!)*$W1001)","v":""},{"$f":"IF(AU1001=\"\",\"\",(AU1001/#REF!)*$W1001)","v":""},{"$f":"IF(AV1001=\"\",\"\",(AV1001/#REF!)*$W1001)","v":""},{"$f":"IF(AW1001=\"\",\"\",(AW1001/#REF!)*$W1001)","v":""},{"$f":"IF(AX1001=\"\",\"\",(AX1001/#REF!)*$W1001)","v":""},{"$f":"IF(AY1001=\"\",\"\",(AY1001/#REF!)*$W1001)","v":""},""]
[null,26178,null,null,"Sewer Gravity",null,"BC01/100/7 - BC01/100/6",null,null,450,null,0,162291.2831,null,1,162291.2831,null,null,{"$f":"IF(Q1005=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1005,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1005,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1005,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},162291.2831,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1005=\"\",\"\",(AD1005/#REF!)*$W1005)","v":""},"","",162291.2831,"","",{"$f":"IF(AJ1005=\"\",\"\",(AJ1005/#REF!)*$W1005)","v":""},{"$f":"IF(AK1005=\"\",\"\",(AK1005/#REF!)*$W1005)","v":""},{"$f":"IF(AL1005=\"\",\"\",(AL1005/#REF!)*$W1005)","v":""},{"$f":"IF(AM1005=\"\",\"\",(AM1005/#REF!)*$W1005)","v":""},{"$f":"IF(AN1005=\"\",\"\",(AN1005/#REF!)*$W1005)","v":""},{"$f":"IF(AO1005=\"\",\"\",(AO1005/#REF!)*$W1005)","v":""},{"$f":"IF(AP1005=\"\",\"\",(AP1005/#REF!)*$W1005)","v":""},{"$f":"IF(AQ1005=\"\",\"\",(AQ1005/#REF!)*$W1005)","v":""},{"$f":"IF(AR1005=\"\",\"\",(AR1005/#REF!)*$W1005)","v":""},{"$f":"IF(AS1005=\"\",\"\",(AS1005/#REF!)*$W1005)","v":""},{"$f":"IF(AT1005=\"\",\"\",(AT1005/#REF!)*$W1005)","v":""},{"$f":"IF(AU1005=\"\",\"\",(AU1005/#REF!)*$W1005)","v":""},{"$f":"IF(AV1005=\"\",\"\",(AV1005/#REF!)*$W1005)","v":""},{"$f":"IF(AW1005=\"\",\"\",(AW1005/#REF!)*$W1005)","v":""},{"$f":"IF(AX1005=\"\",\"\",(AX1005/#REF!)*$W1005)","v":""},{"$f":"IF(AY1005=\"\",\"\",(AY1005/#REF!)*$W1005)","v":""},""]
[null,26175,null,null,"Sewer Gravity",null,"BC01/100/6 - BC01/100/5",null,null,450,null,0,133860.14290000001,null,1,133860.14290000001,null,null,{"$f":"IF(Q1006=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1006,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1006,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1006,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},133860.14290000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1006=\"\",\"\",(AD1006/#REF!)*$W1006)","v":""},"","",133860.14290000001,"","",{"$f":"IF(AJ1006=\"\",\"\",(AJ1006/#REF!)*$W1006)","v":""},{"$f":"IF(AK1006=\"\",\"\",(AK1006/#REF!)*$W1006)","v":""},{"$f":"IF(AL1006=\"\",\"\",(AL1006/#REF!)*$W1006)","v":""},{"$f":"IF(AM1006=\"\",\"\",(AM1006/#REF!)*$W1006)","v":""},{"$f":"IF(AN1006=\"\",\"\",(AN1006/#REF!)*$W1006)","v":""},{"$f":"IF(AO1006=\"\",\"\",(AO1006/#REF!)*$W1006)","v":""},{"$f":"IF(AP1006=\"\",\"\",(AP1006/#REF!)*$W1006)","v":""},{"$f":"IF(AQ1006=\"\",\"\",(AQ1006/#REF!)*$W1006)","v":""},{"$f":"IF(AR1006=\"\",\"\",(AR1006/#REF!)*$W1006)","v":""},{"$f":"IF(AS1006=\"\",\"\",(AS1006/#REF!)*$W1006)","v":""},{"$f":"IF(AT1006=\"\",\"\",(AT1006/#REF!)*$W1006)","v":""},{"$f":"IF(AU1006=\"\",\"\",(AU1006/#REF!)*$W1006)","v":""},{"$f":"IF(AV1006=\"\",\"\",(AV1006/#REF!)*$W1006)","v":""},{"$f":"IF(AW1006=\"\",\"\",(AW1006/#REF!)*$W1006)","v":""},{"$f":"IF(AX1006=\"\",\"\",(AX1006/#REF!)*$W1006)","v":""},{"$f":"IF(AY1006=\"\",\"\",(AY1006/#REF!)*$W1006)","v":""},""]
[null,25915,null,null,"Sewer Gravity",null,"BC01/102/1 - BC01/101/1",null,null,150,null,0,6976.0393000000004,null,1,6976.0393000000004,null,null,{"$f":"IF(Q1010=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1010,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1010,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1010,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6976.0393000000004,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1010=\"\",\"\",(AD1010/#REF!)*$W1010)","v":""},"","",6976.0393000000004,"","",{"$f":"IF(AJ1010=\"\",\"\",(AJ1010/#REF!)*$W1010)","v":""},{"$f":"IF(AK1010=\"\",\"\",(AK1010/#REF!)*$W1010)","v":""},{"$f":"IF(AL1010=\"\",\"\",(AL1010/#REF!)*$W1010)","v":""},{"$f":"IF(AM1010=\"\",\"\",(AM1010/#REF!)*$W1010)","v":""},{"$f":"IF(AN1010=\"\",\"\",(AN1010/#REF!)*$W1010)","v":""},{"$f":"IF(AO1010=\"\",\"\",(AO1010/#REF!)*$W1010)","v":""},{"$f":"IF(AP1010=\"\",\"\",(AP1010/#REF!)*$W1010)","v":""},{"$f":"IF(AQ1010=\"\",\"\",(AQ1010/#REF!)*$W1010)","v":""},{"$f":"IF(AR1010=\"\",\"\",(AR1010/#REF!)*$W1010)","v":""},{"$f":"IF(AS1010=\"\",\"\",(AS1010/#REF!)*$W1010)","v":""},{"$f":"IF(AT1010=\"\",\"\",(AT1010/#REF!)*$W1010)","v":""},{"$f":"IF(AU1010=\"\",\"\",(AU1010/#REF!)*$W1010)","v":""},{"$f":"IF(AV1010=\"\",\"\",(AV1010/#REF!)*$W1010)","v":""},{"$f":"IF(AW1010=\"\",\"\",(AW1010/#REF!)*$W1010)","v":""},{"$f":"IF(AX1010=\"\",\"\",(AX1010/#REF!)*$W1010)","v":""},{"$f":"IF(AY1010=\"\",\"\",(AY1010/#REF!)*$W1010)","v":""},""]
[null,26205,null,null,"Sewer Gravity",null,"BC01/105/1 - BC01/100/3",null,null,225,null,0,13720.2981,null,1,13720.2981,null,null,{"$f":"IF(Q1013=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1013,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1013,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1013,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13720.2981,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1013=\"\",\"\",(AD1013/#REF!)*$W1013)","v":""},"","",13720.2981,"","",{"$f":"IF(AJ1013=\"\",\"\",(AJ1013/#REF!)*$W1013)","v":""},{"$f":"IF(AK1013=\"\",\"\",(AK1013/#REF!)*$W1013)","v":""},{"$f":"IF(AL1013=\"\",\"\",(AL1013/#REF!)*$W1013)","v":""},{"$f":"IF(AM1013=\"\",\"\",(AM1013/#REF!)*$W1013)","v":""},{"$f":"IF(AN1013=\"\",\"\",(AN1013/#REF!)*$W1013)","v":""},{"$f":"IF(AO1013=\"\",\"\",(AO1013/#REF!)*$W1013)","v":""},{"$f":"IF(AP1013=\"\",\"\",(AP1013/#REF!)*$W1013)","v":""},{"$f":"IF(AQ1013=\"\",\"\",(AQ1013/#REF!)*$W1013)","v":""},{"$f":"IF(AR1013=\"\",\"\",(AR1013/#REF!)*$W1013)","v":""},{"$f":"IF(AS1013=\"\",\"\",(AS1013/#REF!)*$W1013)","v":""},{"$f":"IF(AT1013=\"\",\"\",(AT1013/#REF!)*$W1013)","v":""},{"$f":"IF(AU1013=\"\",\"\",(AU1013/#REF!)*$W1013)","v":""},{"$f":"IF(AV1013=\"\",\"\",(AV1013/#REF!)*$W1013)","v":""},{"$f":"IF(AW1013=\"\",\"\",(AW1013/#REF!)*$W1013)","v":""},{"$f":"IF(AX1013=\"\",\"\",(AX1013/#REF!)*$W1013)","v":""},{"$f":"IF(AY1013=\"\",\"\",(AY1013/#REF!)*$W1013)","v":""},""]
[null,26093,null,null,"Sewer Gravity",null,"BC02/203/1 - BC02/201/1",null,null,225,null,0,28554.143899999999,null,1,28554.143899999999,null,null,{"$f":"IF(Q1019=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1019,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1019,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1019,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28554.143899999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1019=\"\",\"\",(AD1019/#REF!)*$W1019)","v":""},"","",28554.143899999999,"","",{"$f":"IF(AJ1019=\"\",\"\",(AJ1019/#REF!)*$W1019)","v":""},{"$f":"IF(AK1019=\"\",\"\",(AK1019/#REF!)*$W1019)","v":""},{"$f":"IF(AL1019=\"\",\"\",(AL1019/#REF!)*$W1019)","v":""},{"$f":"IF(AM1019=\"\",\"\",(AM1019/#REF!)*$W1019)","v":""},{"$f":"IF(AN1019=\"\",\"\",(AN1019/#REF!)*$W1019)","v":""},{"$f":"IF(AO1019=\"\",\"\",(AO1019/#REF!)*$W1019)","v":""},{"$f":"IF(AP1019=\"\",\"\",(AP1019/#REF!)*$W1019)","v":""},{"$f":"IF(AQ1019=\"\",\"\",(AQ1019/#REF!)*$W1019)","v":""},{"$f":"IF(AR1019=\"\",\"\",(AR1019/#REF!)*$W1019)","v":""},{"$f":"IF(AS1019=\"\",\"\",(AS1019/#REF!)*$W1019)","v":""},{"$f":"IF(AT1019=\"\",\"\",(AT1019/#REF!)*$W1019)","v":""},{"$f":"IF(AU1019=\"\",\"\",(AU1019/#REF!)*$W1019)","v":""},{"$f":"IF(AV1019=\"\",\"\",(AV1019/#REF!)*$W1019)","v":""},{"$f":"IF(AW1019=\"\",\"\",(AW1019/#REF!)*$W1019)","v":""},{"$f":"IF(AX1019=\"\",\"\",(AX1019/#REF!)*$W1019)","v":""},{"$f":"IF(AY1019=\"\",\"\",(AY1019/#REF!)*$W1019)","v":""},""]
[null,26106,null,null,"Sewer Gravity",null,"BC02/203/3 - BC02/203/2",null,null,225,null,0,11803.236999999999,null,1,11803.236999999999,null,null,{"$f":"IF(Q1021=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1021,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1021,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1021,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11803.236999999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1021=\"\",\"\",(AD1021/#REF!)*$W1021)","v":""},"","",11803.236999999999,"","",{"$f":"IF(AJ1021=\"\",\"\",(AJ1021/#REF!)*$W1021)","v":""},{"$f":"IF(AK1021=\"\",\"\",(AK1021/#REF!)*$W1021)","v":""},{"$f":"IF(AL1021=\"\",\"\",(AL1021/#REF!)*$W1021)","v":""},{"$f":"IF(AM1021=\"\",\"\",(AM1021/#REF!)*$W1021)","v":""},{"$f":"IF(AN1021=\"\",\"\",(AN1021/#REF!)*$W1021)","v":""},{"$f":"IF(AO1021=\"\",\"\",(AO1021/#REF!)*$W1021)","v":""},{"$f":"IF(AP1021=\"\",\"\",(AP1021/#REF!)*$W1021)","v":""},{"$f":"IF(AQ1021=\"\",\"\",(AQ1021/#REF!)*$W1021)","v":""},{"$f":"IF(AR1021=\"\",\"\",(AR1021/#REF!)*$W1021)","v":""},{"$f":"IF(AS1021=\"\",\"\",(AS1021/#REF!)*$W1021)","v":""},{"$f":"IF(AT1021=\"\",\"\",(AT1021/#REF!)*$W1021)","v":""},{"$f":"IF(AU1021=\"\",\"\",(AU1021/#REF!)*$W1021)","v":""},{"$f":"IF(AV1021=\"\",\"\",(AV1021/#REF!)*$W1021)","v":""},{"$f":"IF(AW1021=\"\",\"\",(AW1021/#REF!)*$W1021)","v":""},{"$f":"IF(AX1021=\"\",\"\",(AX1021/#REF!)*$W1021)","v":""},{"$f":"IF(AY1021=\"\",\"\",(AY1021/#REF!)*$W1021)","v":""},""]
[null,11904,null,null,"Sewer Gravity",null,"MC14/1000/2 - MC14/1000/1",null,null,225,null,0,94739.9038,null,1,94739.9038,null,null,{"$f":"IF(Q1024=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1024,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1024,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1024,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},94739.9038,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1024=\"\",\"\",(AD1024/#REF!)*$W1024)","v":""},"","",94739.9038,"","",{"$f":"IF(AJ1024=\"\",\"\",(AJ1024/#REF!)*$W1024)","v":""},{"$f":"IF(AK1024=\"\",\"\",(AK1024/#REF!)*$W1024)","v":""},{"$f":"IF(AL1024=\"\",\"\",(AL1024/#REF!)*$W1024)","v":""},{"$f":"IF(AM1024=\"\",\"\",(AM1024/#REF!)*$W1024)","v":""},{"$f":"IF(AN1024=\"\",\"\",(AN1024/#REF!)*$W1024)","v":""},{"$f":"IF(AO1024=\"\",\"\",(AO1024/#REF!)*$W1024)","v":""},{"$f":"IF(AP1024=\"\",\"\",(AP1024/#REF!)*$W1024)","v":""},{"$f":"IF(AQ1024=\"\",\"\",(AQ1024/#REF!)*$W1024)","v":""},{"$f":"IF(AR1024=\"\",\"\",(AR1024/#REF!)*$W1024)","v":""},{"$f":"IF(AS1024=\"\",\"\",(AS1024/#REF!)*$W1024)","v":""},{"$f":"IF(AT1024=\"\",\"\",(AT1024/#REF!)*$W1024)","v":""},{"$f":"IF(AU1024=\"\",\"\",(AU1024/#REF!)*$W1024)","v":""},{"$f":"IF(AV1024=\"\",\"\",(AV1024/#REF!)*$W1024)","v":""},{"$f":"IF(AW1024=\"\",\"\",(AW1024/#REF!)*$W1024)","v":""},{"$f":"IF(AX1024=\"\",\"\",(AX1024/#REF!)*$W1024)","v":""},{"$f":"IF(AY1024=\"\",\"\",(AY1024/#REF!)*$W1024)","v":""},""]
[null,12078,null,null,"Sewer Gravity",null,"MC03/1201/3 - MC03/1201/2",null,null,150,null,0,55262.721299999997,null,1,55262.721299999997,null,null,{"$f":"IF(Q1029=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1029,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1029,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1029,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55262.721299999997,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1029=\"\",\"\",(AD1029/#REF!)*$W1029)","v":""},"","",55262.721299999997,"","",{"$f":"IF(AJ1029=\"\",\"\",(AJ1029/#REF!)*$W1029)","v":""},{"$f":"IF(AK1029=\"\",\"\",(AK1029/#REF!)*$W1029)","v":""},{"$f":"IF(AL1029=\"\",\"\",(AL1029/#REF!)*$W1029)","v":""},{"$f":"IF(AM1029=\"\",\"\",(AM1029/#REF!)*$W1029)","v":""},{"$f":"IF(AN1029=\"\",\"\",(AN1029/#REF!)*$W1029)","v":""},{"$f":"IF(AO1029=\"\",\"\",(AO1029/#REF!)*$W1029)","v":""},{"$f":"IF(AP1029=\"\",\"\",(AP1029/#REF!)*$W1029)","v":""},{"$f":"IF(AQ1029=\"\",\"\",(AQ1029/#REF!)*$W1029)","v":""},{"$f":"IF(AR1029=\"\",\"\",(AR1029/#REF!)*$W1029)","v":""},{"$f":"IF(AS1029=\"\",\"\",(AS1029/#REF!)*$W1029)","v":""},{"$f":"IF(AT1029=\"\",\"\",(AT1029/#REF!)*$W1029)","v":""},{"$f":"IF(AU1029=\"\",\"\",(AU1029/#REF!)*$W1029)","v":""},{"$f":"IF(AV1029=\"\",\"\",(AV1029/#REF!)*$W1029)","v":""},{"$f":"IF(AW1029=\"\",\"\",(AW1029/#REF!)*$W1029)","v":""},{"$f":"IF(AX1029=\"\",\"\",(AX1029/#REF!)*$W1029)","v":""},{"$f":"IF(AY1029=\"\",\"\",(AY1029/#REF!)*$W1029)","v":""},""]
[null,12062,null,null,"Sewer Gravity",null,"MC03/1200/3 - MC03/1200/2",null,null,225,null,0,92378.351999999999,null,1,92378.351999999999,null,null,{"$f":"IF(Q1032=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1032,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1032,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1032,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},92378.351999999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1032=\"\",\"\",(AD1032/#REF!)*$W1032)","v":""},"","",92378.351999999999,"","",{"$f":"IF(AJ1032=\"\",\"\",(AJ1032/#REF!)*$W1032)","v":""},{"$f":"IF(AK1032=\"\",\"\",(AK1032/#REF!)*$W1032)","v":""},{"$f":"IF(AL1032=\"\",\"\",(AL1032/#REF!)*$W1032)","v":""},{"$f":"IF(AM1032=\"\",\"\",(AM1032/#REF!)*$W1032)","v":""},{"$f":"IF(AN1032=\"\",\"\",(AN1032/#REF!)*$W1032)","v":""},{"$f":"IF(AO1032=\"\",\"\",(AO1032/#REF!)*$W1032)","v":""},{"$f":"IF(AP1032=\"\",\"\",(AP1032/#REF!)*$W1032)","v":""},{"$f":"IF(AQ1032=\"\",\"\",(AQ1032/#REF!)*$W1032)","v":""},{"$f":"IF(AR1032=\"\",\"\",(AR1032/#REF!)*$W1032)","v":""},{"$f":"IF(AS1032=\"\",\"\",(AS1032/#REF!)*$W1032)","v":""},{"$f":"IF(AT1032=\"\",\"\",(AT1032/#REF!)*$W1032)","v":""},{"$f":"IF(AU1032=\"\",\"\",(AU1032/#REF!)*$W1032)","v":""},{"$f":"IF(AV1032=\"\",\"\",(AV1032/#REF!)*$W1032)","v":""},{"$f":"IF(AW1032=\"\",\"\",(AW1032/#REF!)*$W1032)","v":""},{"$f":"IF(AX1032=\"\",\"\",(AX1032/#REF!)*$W1032)","v":""},{"$f":"IF(AY1032=\"\",\"\",(AY1032/#REF!)*$W1032)","v":""},""]
[null,12061,null,null,"Sewer Gravity",null,"MC03/1200/2 - MC03/1200/1",null,null,225,null,0,60342.458500000001,null,1,60342.458500000001,null,null,{"$f":"IF(Q1033=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1033,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1033,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1033,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60342.458500000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1033=\"\",\"\",(AD1033/#REF!)*$W1033)","v":""},"","",60342.458500000001,"","",{"$f":"IF(AJ1033=\"\",\"\",(AJ1033/#REF!)*$W1033)","v":""},{"$f":"IF(AK1033=\"\",\"\",(AK1033/#REF!)*$W1033)","v":""},{"$f":"IF(AL1033=\"\",\"\",(AL1033/#REF!)*$W1033)","v":""},{"$f":"IF(AM1033=\"\",\"\",(AM1033/#REF!)*$W1033)","v":""},{"$f":"IF(AN1033=\"\",\"\",(AN1033/#REF!)*$W1033)","v":""},{"$f":"IF(AO1033=\"\",\"\",(AO1033/#REF!)*$W1033)","v":""},{"$f":"IF(AP1033=\"\",\"\",(AP1033/#REF!)*$W1033)","v":""},{"$f":"IF(AQ1033=\"\",\"\",(AQ1033/#REF!)*$W1033)","v":""},{"$f":"IF(AR1033=\"\",\"\",(AR1033/#REF!)*$W1033)","v":""},{"$f":"IF(AS1033=\"\",\"\",(AS1033/#REF!)*$W1033)","v":""},{"$f":"IF(AT1033=\"\",\"\",(AT1033/#REF!)*$W1033)","v":""},{"$f":"IF(AU1033=\"\",\"\",(AU1033/#REF!)*$W1033)","v":""},{"$f":"IF(AV1033=\"\",\"\",(AV1033/#REF!)*$W1033)","v":""},{"$f":"IF(AW1033=\"\",\"\",(AW1033/#REF!)*$W1033)","v":""},{"$f":"IF(AX1033=\"\",\"\",(AX1033/#REF!)*$W1033)","v":""},{"$f":"IF(AY1033=\"\",\"\",(AY1033/#REF!)*$W1033)","v":""},""]
[null,11114,null,null,"Sewer Gravity",null,"MC05/17/11 - MC05/17/10",null,null,225,null,0,62580.424599999998,null,1,62580.424599999998,null,null,{"$f":"IF(Q1037=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1037,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1037,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1037,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},62580.424599999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1037=\"\",\"\",(AD1037/#REF!)*$W1037)","v":""},"","",62580.424599999998,"","",{"$f":"IF(AJ1037=\"\",\"\",(AJ1037/#REF!)*$W1037)","v":""},{"$f":"IF(AK1037=\"\",\"\",(AK1037/#REF!)*$W1037)","v":""},{"$f":"IF(AL1037=\"\",\"\",(AL1037/#REF!)*$W1037)","v":""},{"$f":"IF(AM1037=\"\",\"\",(AM1037/#REF!)*$W1037)","v":""},{"$f":"IF(AN1037=\"\",\"\",(AN1037/#REF!)*$W1037)","v":""},{"$f":"IF(AO1037=\"\",\"\",(AO1037/#REF!)*$W1037)","v":""},{"$f":"IF(AP1037=\"\",\"\",(AP1037/#REF!)*$W1037)","v":""},{"$f":"IF(AQ1037=\"\",\"\",(AQ1037/#REF!)*$W1037)","v":""},{"$f":"IF(AR1037=\"\",\"\",(AR1037/#REF!)*$W1037)","v":""},{"$f":"IF(AS1037=\"\",\"\",(AS1037/#REF!)*$W1037)","v":""},{"$f":"IF(AT1037=\"\",\"\",(AT1037/#REF!)*$W1037)","v":""},{"$f":"IF(AU1037=\"\",\"\",(AU1037/#REF!)*$W1037)","v":""},{"$f":"IF(AV1037=\"\",\"\",(AV1037/#REF!)*$W1037)","v":""},{"$f":"IF(AW1037=\"\",\"\",(AW1037/#REF!)*$W1037)","v":""},{"$f":"IF(AX1037=\"\",\"\",(AX1037/#REF!)*$W1037)","v":""},{"$f":"IF(AY1037=\"\",\"\",(AY1037/#REF!)*$W1037)","v":""},""]
[null,11109,null,null,"Sewer Gravity",null,"MC05/17/6 - MC05/17/5",null,null,225,null,0,57117.500399999997,null,1,57117.500399999997,null,null,{"$f":"IF(Q1042=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1042,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1042,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1042,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57117.500399999997,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1042=\"\",\"\",(AD1042/#REF!)*$W1042)","v":""},"","",57117.500399999997,"","",{"$f":"IF(AJ1042=\"\",\"\",(AJ1042/#REF!)*$W1042)","v":""},{"$f":"IF(AK1042=\"\",\"\",(AK1042/#REF!)*$W1042)","v":""},{"$f":"IF(AL1042=\"\",\"\",(AL1042/#REF!)*$W1042)","v":""},{"$f":"IF(AM1042=\"\",\"\",(AM1042/#REF!)*$W1042)","v":""},{"$f":"IF(AN1042=\"\",\"\",(AN1042/#REF!)*$W1042)","v":""},{"$f":"IF(AO1042=\"\",\"\",(AO1042/#REF!)*$W1042)","v":""},{"$f":"IF(AP1042=\"\",\"\",(AP1042/#REF!)*$W1042)","v":""},{"$f":"IF(AQ1042=\"\",\"\",(AQ1042/#REF!)*$W1042)","v":""},{"$f":"IF(AR1042=\"\",\"\",(AR1042/#REF!)*$W1042)","v":""},{"$f":"IF(AS1042=\"\",\"\",(AS1042/#REF!)*$W1042)","v":""},{"$f":"IF(AT1042=\"\",\"\",(AT1042/#REF!)*$W1042)","v":""},{"$f":"IF(AU1042=\"\",\"\",(AU1042/#REF!)*$W1042)","v":""},{"$f":"IF(AV1042=\"\",\"\",(AV1042/#REF!)*$W1042)","v":""},{"$f":"IF(AW1042=\"\",\"\",(AW1042/#REF!)*$W1042)","v":""},{"$f":"IF(AX1042=\"\",\"\",(AX1042/#REF!)*$W1042)","v":""},{"$f":"IF(AY1042=\"\",\"\",(AY1042/#REF!)*$W1042)","v":""},""]
[null,"A18584",null,null,"Sewer Gravity",null,"MC05/17/2 - MC05/17/1A",null,null,225,null,0,20299.2935,null,1,20299.2935,null,null,{"$f":"IF(Q1045=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1045,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1045,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1045,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20299.2935,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1045=\"\",\"\",(AD1045/#REF!)*$W1045)","v":""},"","",20299.2935,"","",{"$f":"IF(AJ1045=\"\",\"\",(AJ1045/#REF!)*$W1045)","v":""},{"$f":"IF(AK1045=\"\",\"\",(AK1045/#REF!)*$W1045)","v":""},{"$f":"IF(AL1045=\"\",\"\",(AL1045/#REF!)*$W1045)","v":""},{"$f":"IF(AM1045=\"\",\"\",(AM1045/#REF!)*$W1045)","v":""},{"$f":"IF(AN1045=\"\",\"\",(AN1045/#REF!)*$W1045)","v":""},{"$f":"IF(AO1045=\"\",\"\",(AO1045/#REF!)*$W1045)","v":""},{"$f":"IF(AP1045=\"\",\"\",(AP1045/#REF!)*$W1045)","v":""},{"$f":"IF(AQ1045=\"\",\"\",(AQ1045/#REF!)*$W1045)","v":""},{"$f":"IF(AR1045=\"\",\"\",(AR1045/#REF!)*$W1045)","v":""},{"$f":"IF(AS1045=\"\",\"\",(AS1045/#REF!)*$W1045)","v":""},{"$f":"IF(AT1045=\"\",\"\",(AT1045/#REF!)*$W1045)","v":""},{"$f":"IF(AU1045=\"\",\"\",(AU1045/#REF!)*$W1045)","v":""},{"$f":"IF(AV1045=\"\",\"\",(AV1045/#REF!)*$W1045)","v":""},{"$f":"IF(AW1045=\"\",\"\",(AW1045/#REF!)*$W1045)","v":""},{"$f":"IF(AX1045=\"\",\"\",(AX1045/#REF!)*$W1045)","v":""},{"$f":"IF(AY1045=\"\",\"\",(AY1045/#REF!)*$W1045)","v":""},""]
[null,129478,null,null,"Sewer Gravity",null,"WA8/12/03 - WA8/12/02",null,null,225,null,0,47312.536200000002,null,1,47312.536200000002,null,null,{"$f":"IF(Q1047=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1047,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1047,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1047,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47312.536200000002,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1047=\"\",\"\",(AD1047/#REF!)*$W1047)","v":""},"","",47312.536200000002,"","",{"$f":"IF(AJ1047=\"\",\"\",(AJ1047/#REF!)*$W1047)","v":""},{"$f":"IF(AK1047=\"\",\"\",(AK1047/#REF!)*$W1047)","v":""},{"$f":"IF(AL1047=\"\",\"\",(AL1047/#REF!)*$W1047)","v":""},{"$f":"IF(AM1047=\"\",\"\",(AM1047/#REF!)*$W1047)","v":""},{"$f":"IF(AN1047=\"\",\"\",(AN1047/#REF!)*$W1047)","v":""},{"$f":"IF(AO1047=\"\",\"\",(AO1047/#REF!)*$W1047)","v":""},{"$f":"IF(AP1047=\"\",\"\",(AP1047/#REF!)*$W1047)","v":""},{"$f":"IF(AQ1047=\"\",\"\",(AQ1047/#REF!)*$W1047)","v":""},{"$f":"IF(AR1047=\"\",\"\",(AR1047/#REF!)*$W1047)","v":""},{"$f":"IF(AS1047=\"\",\"\",(AS1047/#REF!)*$W1047)","v":""},{"$f":"IF(AT1047=\"\",\"\",(AT1047/#REF!)*$W1047)","v":""},{"$f":"IF(AU1047=\"\",\"\",(AU1047/#REF!)*$W1047)","v":""},{"$f":"IF(AV1047=\"\",\"\",(AV1047/#REF!)*$W1047)","v":""},{"$f":"IF(AW1047=\"\",\"\",(AW1047/#REF!)*$W1047)","v":""},{"$f":"IF(AX1047=\"\",\"\",(AX1047/#REF!)*$W1047)","v":""},{"$f":"IF(AY1047=\"\",\"\",(AY1047/#REF!)*$W1047)","v":""},""]
[null,12424,null,null,"Sewer Gravity",null,"MC01/89/4 - MC01/89/3",null,null,300,null,0,118826.0836,null,1,118826.0836,null,null,{"$f":"IF(Q1053=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1053,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1053,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1053,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},118826.0836,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1053=\"\",\"\",(AD1053/#REF!)*$W1053)","v":""},"","",118826.0836,"","",{"$f":"IF(AJ1053=\"\",\"\",(AJ1053/#REF!)*$W1053)","v":""},{"$f":"IF(AK1053=\"\",\"\",(AK1053/#REF!)*$W1053)","v":""},{"$f":"IF(AL1053=\"\",\"\",(AL1053/#REF!)*$W1053)","v":""},{"$f":"IF(AM1053=\"\",\"\",(AM1053/#REF!)*$W1053)","v":""},{"$f":"IF(AN1053=\"\",\"\",(AN1053/#REF!)*$W1053)","v":""},{"$f":"IF(AO1053=\"\",\"\",(AO1053/#REF!)*$W1053)","v":""},{"$f":"IF(AP1053=\"\",\"\",(AP1053/#REF!)*$W1053)","v":""},{"$f":"IF(AQ1053=\"\",\"\",(AQ1053/#REF!)*$W1053)","v":""},{"$f":"IF(AR1053=\"\",\"\",(AR1053/#REF!)*$W1053)","v":""},{"$f":"IF(AS1053=\"\",\"\",(AS1053/#REF!)*$W1053)","v":""},{"$f":"IF(AT1053=\"\",\"\",(AT1053/#REF!)*$W1053)","v":""},{"$f":"IF(AU1053=\"\",\"\",(AU1053/#REF!)*$W1053)","v":""},{"$f":"IF(AV1053=\"\",\"\",(AV1053/#REF!)*$W1053)","v":""},{"$f":"IF(AW1053=\"\",\"\",(AW1053/#REF!)*$W1053)","v":""},{"$f":"IF(AX1053=\"\",\"\",(AX1053/#REF!)*$W1053)","v":""},{"$f":"IF(AY1053=\"\",\"\",(AY1053/#REF!)*$W1053)","v":""},""]
[null,16722,null,null,"Sewer Rising",null,"PSMC06 - MC01/KSBS/8",null,null,200,null,0,80876.829500000007,null,1,80876.829500000007,null,null,{"$f":"IF(Q1056=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1056,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1056,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1056,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80876.829500000007,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1056=\"\",\"\",(AD1056/#REF!)*$W1056)","v":""},"","",80876.829500000007,"","",{"$f":"IF(AJ1056=\"\",\"\",(AJ1056/#REF!)*$W1056)","v":""},{"$f":"IF(AK1056=\"\",\"\",(AK1056/#REF!)*$W1056)","v":""},{"$f":"IF(AL1056=\"\",\"\",(AL1056/#REF!)*$W1056)","v":""},{"$f":"IF(AM1056=\"\",\"\",(AM1056/#REF!)*$W1056)","v":""},{"$f":"IF(AN1056=\"\",\"\",(AN1056/#REF!)*$W1056)","v":""},{"$f":"IF(AO1056=\"\",\"\",(AO1056/#REF!)*$W1056)","v":""},{"$f":"IF(AP1056=\"\",\"\",(AP1056/#REF!)*$W1056)","v":""},{"$f":"IF(AQ1056=\"\",\"\",(AQ1056/#REF!)*$W1056)","v":""},{"$f":"IF(AR1056=\"\",\"\",(AR1056/#REF!)*$W1056)","v":""},{"$f":"IF(AS1056=\"\",\"\",(AS1056/#REF!)*$W1056)","v":""},{"$f":"IF(AT1056=\"\",\"\",(AT1056/#REF!)*$W1056)","v":""},{"$f":"IF(AU1056=\"\",\"\",(AU1056/#REF!)*$W1056)","v":""},{"$f":"IF(AV1056=\"\",\"\",(AV1056/#REF!)*$W1056)","v":""},{"$f":"IF(AW1056=\"\",\"\",(AW1056/#REF!)*$W1056)","v":""},{"$f":"IF(AX1056=\"\",\"\",(AX1056/#REF!)*$W1056)","v":""},{"$f":"IF(AY1056=\"\",\"\",(AY1056/#REF!)*$W1056)","v":""},""]
[null,11512,null,null,"Sewer Gravity",null,"MC06/168/5 - MC06/168/4",null,null,225,null,0,94446.260500000004,null,1,94446.260500000004,null,null,{"$f":"IF(Q1060=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1060,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1060,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1060,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},94446.260500000004,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1060=\"\",\"\",(AD1060/#REF!)*$W1060)","v":""},"","",94446.260500000004,"","",{"$f":"IF(AJ1060=\"\",\"\",(AJ1060/#REF!)*$W1060)","v":""},{"$f":"IF(AK1060=\"\",\"\",(AK1060/#REF!)*$W1060)","v":""},{"$f":"IF(AL1060=\"\",\"\",(AL1060/#REF!)*$W1060)","v":""},{"$f":"IF(AM1060=\"\",\"\",(AM1060/#REF!)*$W1060)","v":""},{"$f":"IF(AN1060=\"\",\"\",(AN1060/#REF!)*$W1060)","v":""},{"$f":"IF(AO1060=\"\",\"\",(AO1060/#REF!)*$W1060)","v":""},{"$f":"IF(AP1060=\"\",\"\",(AP1060/#REF!)*$W1060)","v":""},{"$f":"IF(AQ1060=\"\",\"\",(AQ1060/#REF!)*$W1060)","v":""},{"$f":"IF(AR1060=\"\",\"\",(AR1060/#REF!)*$W1060)","v":""},{"$f":"IF(AS1060=\"\",\"\",(AS1060/#REF!)*$W1060)","v":""},{"$f":"IF(AT1060=\"\",\"\",(AT1060/#REF!)*$W1060)","v":""},{"$f":"IF(AU1060=\"\",\"\",(AU1060/#REF!)*$W1060)","v":""},{"$f":"IF(AV1060=\"\",\"\",(AV1060/#REF!)*$W1060)","v":""},{"$f":"IF(AW1060=\"\",\"\",(AW1060/#REF!)*$W1060)","v":""},{"$f":"IF(AX1060=\"\",\"\",(AX1060/#REF!)*$W1060)","v":""},{"$f":"IF(AY1060=\"\",\"\",(AY1060/#REF!)*$W1060)","v":""},""]
[null,11511,null,null,"Sewer Gravity",null,"MC06/168/4 - MC06/168/3",null,null,225,null,0,104303.65459999999,null,1,104303.65459999999,null,null,{"$f":"IF(Q1061=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1061,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1061,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1061,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},104303.65459999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1061=\"\",\"\",(AD1061/#REF!)*$W1061)","v":""},"","",104303.65459999999,"","",{"$f":"IF(AJ1061=\"\",\"\",(AJ1061/#REF!)*$W1061)","v":""},{"$f":"IF(AK1061=\"\",\"\",(AK1061/#REF!)*$W1061)","v":""},{"$f":"IF(AL1061=\"\",\"\",(AL1061/#REF!)*$W1061)","v":""},{"$f":"IF(AM1061=\"\",\"\",(AM1061/#REF!)*$W1061)","v":""},{"$f":"IF(AN1061=\"\",\"\",(AN1061/#REF!)*$W1061)","v":""},{"$f":"IF(AO1061=\"\",\"\",(AO1061/#REF!)*$W1061)","v":""},{"$f":"IF(AP1061=\"\",\"\",(AP1061/#REF!)*$W1061)","v":""},{"$f":"IF(AQ1061=\"\",\"\",(AQ1061/#REF!)*$W1061)","v":""},{"$f":"IF(AR1061=\"\",\"\",(AR1061/#REF!)*$W1061)","v":""},{"$f":"IF(AS1061=\"\",\"\",(AS1061/#REF!)*$W1061)","v":""},{"$f":"IF(AT1061=\"\",\"\",(AT1061/#REF!)*$W1061)","v":""},{"$f":"IF(AU1061=\"\",\"\",(AU1061/#REF!)*$W1061)","v":""},{"$f":"IF(AV1061=\"\",\"\",(AV1061/#REF!)*$W1061)","v":""},{"$f":"IF(AW1061=\"\",\"\",(AW1061/#REF!)*$W1061)","v":""},{"$f":"IF(AX1061=\"\",\"\",(AX1061/#REF!)*$W1061)","v":""},{"$f":"IF(AY1061=\"\",\"\",(AY1061/#REF!)*$W1061)","v":""},""]
[null,17579,null,null,"Sewer Rising",null,"PSSM17 - SM01A/1509/05",null,null,100,null,0,35383.103999999999,null,1,35383.103999999999,null,null,{"$f":"IF(Q1065=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1065,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1065,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1065,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35383.103999999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1065=\"\",\"\",(AD1065/#REF!)*$W1065)","v":""},"","",35383.103999999999,"","",{"$f":"IF(AJ1065=\"\",\"\",(AJ1065/#REF!)*$W1065)","v":""},{"$f":"IF(AK1065=\"\",\"\",(AK1065/#REF!)*$W1065)","v":""},{"$f":"IF(AL1065=\"\",\"\",(AL1065/#REF!)*$W1065)","v":""},{"$f":"IF(AM1065=\"\",\"\",(AM1065/#REF!)*$W1065)","v":""},{"$f":"IF(AN1065=\"\",\"\",(AN1065/#REF!)*$W1065)","v":""},{"$f":"IF(AO1065=\"\",\"\",(AO1065/#REF!)*$W1065)","v":""},{"$f":"IF(AP1065=\"\",\"\",(AP1065/#REF!)*$W1065)","v":""},{"$f":"IF(AQ1065=\"\",\"\",(AQ1065/#REF!)*$W1065)","v":""},{"$f":"IF(AR1065=\"\",\"\",(AR1065/#REF!)*$W1065)","v":""},{"$f":"IF(AS1065=\"\",\"\",(AS1065/#REF!)*$W1065)","v":""},{"$f":"IF(AT1065=\"\",\"\",(AT1065/#REF!)*$W1065)","v":""},{"$f":"IF(AU1065=\"\",\"\",(AU1065/#REF!)*$W1065)","v":""},{"$f":"IF(AV1065=\"\",\"\",(AV1065/#REF!)*$W1065)","v":""},{"$f":"IF(AW1065=\"\",\"\",(AW1065/#REF!)*$W1065)","v":""},{"$f":"IF(AX1065=\"\",\"\",(AX1065/#REF!)*$W1065)","v":""},{"$f":"IF(AY1065=\"\",\"\",(AY1065/#REF!)*$W1065)","v":""},""]
[null,149508,null,null,"Sewer Rising",null,"PSWA07 - WA01/01/08A",null,null,150,null,0,60857.5,null,1,60857.5,null,null,{"$f":"IF(Q1069=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1069,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1069,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1069,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60857.5,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1069=\"\",\"\",(AD1069/#REF!)*$W1069)","v":""},"","",60857.5,"","",{"$f":"IF(AJ1069=\"\",\"\",(AJ1069/#REF!)*$W1069)","v":""},{"$f":"IF(AK1069=\"\",\"\",(AK1069/#REF!)*$W1069)","v":""},{"$f":"IF(AL1069=\"\",\"\",(AL1069/#REF!)*$W1069)","v":""},{"$f":"IF(AM1069=\"\",\"\",(AM1069/#REF!)*$W1069)","v":""},{"$f":"IF(AN1069=\"\",\"\",(AN1069/#REF!)*$W1069)","v":""},{"$f":"IF(AO1069=\"\",\"\",(AO1069/#REF!)*$W1069)","v":""},{"$f":"IF(AP1069=\"\",\"\",(AP1069/#REF!)*$W1069)","v":""},{"$f":"IF(AQ1069=\"\",\"\",(AQ1069/#REF!)*$W1069)","v":""},{"$f":"IF(AR1069=\"\",\"\",(AR1069/#REF!)*$W1069)","v":""},{"$f":"IF(AS1069=\"\",\"\",(AS1069/#REF!)*$W1069)","v":""},{"$f":"IF(AT1069=\"\",\"\",(AT1069/#REF!)*$W1069)","v":""},{"$f":"IF(AU1069=\"\",\"\",(AU1069/#REF!)*$W1069)","v":""},{"$f":"IF(AV1069=\"\",\"\",(AV1069/#REF!)*$W1069)","v":""},{"$f":"IF(AW1069=\"\",\"\",(AW1069/#REF!)*$W1069)","v":""},{"$f":"IF(AX1069=\"\",\"\",(AX1069/#REF!)*$W1069)","v":""},{"$f":"IF(AY1069=\"\",\"\",(AY1069/#REF!)*$W1069)","v":""},""]
[null,12105,null,null,"Sewer Gravity",null,"MC01/EMBS/2 - MC01/EMBS/1",null,null,600,null,0,452011.37920000002,null,1,452011.37920000002,null,null,{"$f":"IF(Q1074=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1074,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1074,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1074,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},452011.37920000002,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1074=\"\",\"\",(AD1074/#REF!)*$W1074)","v":""},"","",452011.37920000002,"","",{"$f":"IF(AJ1074=\"\",\"\",(AJ1074/#REF!)*$W1074)","v":""},{"$f":"IF(AK1074=\"\",\"\",(AK1074/#REF!)*$W1074)","v":""},{"$f":"IF(AL1074=\"\",\"\",(AL1074/#REF!)*$W1074)","v":""},{"$f":"IF(AM1074=\"\",\"\",(AM1074/#REF!)*$W1074)","v":""},{"$f":"IF(AN1074=\"\",\"\",(AN1074/#REF!)*$W1074)","v":""},{"$f":"IF(AO1074=\"\",\"\",(AO1074/#REF!)*$W1074)","v":""},{"$f":"IF(AP1074=\"\",\"\",(AP1074/#REF!)*$W1074)","v":""},{"$f":"IF(AQ1074=\"\",\"\",(AQ1074/#REF!)*$W1074)","v":""},{"$f":"IF(AR1074=\"\",\"\",(AR1074/#REF!)*$W1074)","v":""},{"$f":"IF(AS1074=\"\",\"\",(AS1074/#REF!)*$W1074)","v":""},{"$f":"IF(AT1074=\"\",\"\",(AT1074/#REF!)*$W1074)","v":""},{"$f":"IF(AU1074=\"\",\"\",(AU1074/#REF!)*$W1074)","v":""},{"$f":"IF(AV1074=\"\",\"\",(AV1074/#REF!)*$W1074)","v":""},{"$f":"IF(AW1074=\"\",\"\",(AW1074/#REF!)*$W1074)","v":""},{"$f":"IF(AX1074=\"\",\"\",(AX1074/#REF!)*$W1074)","v":""},{"$f":"IF(AY1074=\"\",\"\",(AY1074/#REF!)*$W1074)","v":""},""]
[null,12107,null,null,"Sewer Gravity",null,"MC01/EMBS/4 - MC01/EMBS/3",null,null,600,null,0,427767.7501,null,1,427767.7501,null,null,{"$f":"IF(Q1076=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1076,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1076,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1076,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},427767.7501,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1076=\"\",\"\",(AD1076/#REF!)*$W1076)","v":""},"","",427767.7501,"","",{"$f":"IF(AJ1076=\"\",\"\",(AJ1076/#REF!)*$W1076)","v":""},{"$f":"IF(AK1076=\"\",\"\",(AK1076/#REF!)*$W1076)","v":""},{"$f":"IF(AL1076=\"\",\"\",(AL1076/#REF!)*$W1076)","v":""},{"$f":"IF(AM1076=\"\",\"\",(AM1076/#REF!)*$W1076)","v":""},{"$f":"IF(AN1076=\"\",\"\",(AN1076/#REF!)*$W1076)","v":""},{"$f":"IF(AO1076=\"\",\"\",(AO1076/#REF!)*$W1076)","v":""},{"$f":"IF(AP1076=\"\",\"\",(AP1076/#REF!)*$W1076)","v":""},{"$f":"IF(AQ1076=\"\",\"\",(AQ1076/#REF!)*$W1076)","v":""},{"$f":"IF(AR1076=\"\",\"\",(AR1076/#REF!)*$W1076)","v":""},{"$f":"IF(AS1076=\"\",\"\",(AS1076/#REF!)*$W1076)","v":""},{"$f":"IF(AT1076=\"\",\"\",(AT1076/#REF!)*$W1076)","v":""},{"$f":"IF(AU1076=\"\",\"\",(AU1076/#REF!)*$W1076)","v":""},{"$f":"IF(AV1076=\"\",\"\",(AV1076/#REF!)*$W1076)","v":""},{"$f":"IF(AW1076=\"\",\"\",(AW1076/#REF!)*$W1076)","v":""},{"$f":"IF(AX1076=\"\",\"\",(AX1076/#REF!)*$W1076)","v":""},{"$f":"IF(AY1076=\"\",\"\",(AY1076/#REF!)*$W1076)","v":""},""]
[null,12421,null,null,"Sewer Gravity",null,"MC01/89/1 - MC01/EMBS/6",null,null,300,null,0,81737.443199999994,null,1,81737.443199999994,null,null,{"$f":"IF(Q1079=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1079,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1079,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1079,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},81737.443199999994,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1079=\"\",\"\",(AD1079/#REF!)*$W1079)","v":""},"","",81737.443199999994,"","",{"$f":"IF(AJ1079=\"\",\"\",(AJ1079/#REF!)*$W1079)","v":""},{"$f":"IF(AK1079=\"\",\"\",(AK1079/#REF!)*$W1079)","v":""},{"$f":"IF(AL1079=\"\",\"\",(AL1079/#REF!)*$W1079)","v":""},{"$f":"IF(AM1079=\"\",\"\",(AM1079/#REF!)*$W1079)","v":""},{"$f":"IF(AN1079=\"\",\"\",(AN1079/#REF!)*$W1079)","v":""},{"$f":"IF(AO1079=\"\",\"\",(AO1079/#REF!)*$W1079)","v":""},{"$f":"IF(AP1079=\"\",\"\",(AP1079/#REF!)*$W1079)","v":""},{"$f":"IF(AQ1079=\"\",\"\",(AQ1079/#REF!)*$W1079)","v":""},{"$f":"IF(AR1079=\"\",\"\",(AR1079/#REF!)*$W1079)","v":""},{"$f":"IF(AS1079=\"\",\"\",(AS1079/#REF!)*$W1079)","v":""},{"$f":"IF(AT1079=\"\",\"\",(AT1079/#REF!)*$W1079)","v":""},{"$f":"IF(AU1079=\"\",\"\",(AU1079/#REF!)*$W1079)","v":""},{"$f":"IF(AV1079=\"\",\"\",(AV1079/#REF!)*$W1079)","v":""},{"$f":"IF(AW1079=\"\",\"\",(AW1079/#REF!)*$W1079)","v":""},{"$f":"IF(AX1079=\"\",\"\",(AX1079/#REF!)*$W1079)","v":""},{"$f":"IF(AY1079=\"\",\"\",(AY1079/#REF!)*$W1079)","v":""},""]
[null,12134,null,null,"Sewer Gravity",null,"MC01/SI/4 - MC01/SI/3",null,null,675,null,0,896223.3602,null,1,896223.3602,null,null,{"$f":"IF(Q1084=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1084,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1084,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1084,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},896223.3602,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1084=\"\",\"\",(AD1084/#REF!)*$W1084)","v":""},"","",896223.3602,"","",{"$f":"IF(AJ1084=\"\",\"\",(AJ1084/#REF!)*$W1084)","v":""},{"$f":"IF(AK1084=\"\",\"\",(AK1084/#REF!)*$W1084)","v":""},{"$f":"IF(AL1084=\"\",\"\",(AL1084/#REF!)*$W1084)","v":""},{"$f":"IF(AM1084=\"\",\"\",(AM1084/#REF!)*$W1084)","v":""},{"$f":"IF(AN1084=\"\",\"\",(AN1084/#REF!)*$W1084)","v":""},{"$f":"IF(AO1084=\"\",\"\",(AO1084/#REF!)*$W1084)","v":""},{"$f":"IF(AP1084=\"\",\"\",(AP1084/#REF!)*$W1084)","v":""},{"$f":"IF(AQ1084=\"\",\"\",(AQ1084/#REF!)*$W1084)","v":""},{"$f":"IF(AR1084=\"\",\"\",(AR1084/#REF!)*$W1084)","v":""},{"$f":"IF(AS1084=\"\",\"\",(AS1084/#REF!)*$W1084)","v":""},{"$f":"IF(AT1084=\"\",\"\",(AT1084/#REF!)*$W1084)","v":""},{"$f":"IF(AU1084=\"\",\"\",(AU1084/#REF!)*$W1084)","v":""},{"$f":"IF(AV1084=\"\",\"\",(AV1084/#REF!)*$W1084)","v":""},{"$f":"IF(AW1084=\"\",\"\",(AW1084/#REF!)*$W1084)","v":""},{"$f":"IF(AX1084=\"\",\"\",(AX1084/#REF!)*$W1084)","v":""},{"$f":"IF(AY1084=\"\",\"\",(AY1084/#REF!)*$W1084)","v":""},""]
[null,12137,null,null,"Sewer Gravity",null,"MC01/SI/7 - MC01/SI/6",null,null,675,null,0,488838.03860000003,null,1,488838.03860000003,null,null,{"$f":"IF(Q1087=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1087,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1087,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1087,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},488838.03860000003,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1087=\"\",\"\",(AD1087/#REF!)*$W1087)","v":""},"","",488838.03860000003,"","",{"$f":"IF(AJ1087=\"\",\"\",(AJ1087/#REF!)*$W1087)","v":""},{"$f":"IF(AK1087=\"\",\"\",(AK1087/#REF!)*$W1087)","v":""},{"$f":"IF(AL1087=\"\",\"\",(AL1087/#REF!)*$W1087)","v":""},{"$f":"IF(AM1087=\"\",\"\",(AM1087/#REF!)*$W1087)","v":""},{"$f":"IF(AN1087=\"\",\"\",(AN1087/#REF!)*$W1087)","v":""},{"$f":"IF(AO1087=\"\",\"\",(AO1087/#REF!)*$W1087)","v":""},{"$f":"IF(AP1087=\"\",\"\",(AP1087/#REF!)*$W1087)","v":""},{"$f":"IF(AQ1087=\"\",\"\",(AQ1087/#REF!)*$W1087)","v":""},{"$f":"IF(AR1087=\"\",\"\",(AR1087/#REF!)*$W1087)","v":""},{"$f":"IF(AS1087=\"\",\"\",(AS1087/#REF!)*$W1087)","v":""},{"$f":"IF(AT1087=\"\",\"\",(AT1087/#REF!)*$W1087)","v":""},{"$f":"IF(AU1087=\"\",\"\",(AU1087/#REF!)*$W1087)","v":""},{"$f":"IF(AV1087=\"\",\"\",(AV1087/#REF!)*$W1087)","v":""},{"$f":"IF(AW1087=\"\",\"\",(AW1087/#REF!)*$W1087)","v":""},{"$f":"IF(AX1087=\"\",\"\",(AX1087/#REF!)*$W1087)","v":""},{"$f":"IF(AY1087=\"\",\"\",(AY1087/#REF!)*$W1087)","v":""},""]
[null,12138,null,null,"Sewer Gravity",null,"MC01/SI/8 - MC01/SI/7",null,null,675,null,0,888051.21600000001,null,1,888051.21600000001,null,null,{"$f":"IF(Q1088=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1088,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1088,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1088,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},888051.21600000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1088=\"\",\"\",(AD1088/#REF!)*$W1088)","v":""},"","",888051.21600000001,"","",{"$f":"IF(AJ1088=\"\",\"\",(AJ1088/#REF!)*$W1088)","v":""},{"$f":"IF(AK1088=\"\",\"\",(AK1088/#REF!)*$W1088)","v":""},{"$f":"IF(AL1088=\"\",\"\",(AL1088/#REF!)*$W1088)","v":""},{"$f":"IF(AM1088=\"\",\"\",(AM1088/#REF!)*$W1088)","v":""},{"$f":"IF(AN1088=\"\",\"\",(AN1088/#REF!)*$W1088)","v":""},{"$f":"IF(AO1088=\"\",\"\",(AO1088/#REF!)*$W1088)","v":""},{"$f":"IF(AP1088=\"\",\"\",(AP1088/#REF!)*$W1088)","v":""},{"$f":"IF(AQ1088=\"\",\"\",(AQ1088/#REF!)*$W1088)","v":""},{"$f":"IF(AR1088=\"\",\"\",(AR1088/#REF!)*$W1088)","v":""},{"$f":"IF(AS1088=\"\",\"\",(AS1088/#REF!)*$W1088)","v":""},{"$f":"IF(AT1088=\"\",\"\",(AT1088/#REF!)*$W1088)","v":""},{"$f":"IF(AU1088=\"\",\"\",(AU1088/#REF!)*$W1088)","v":""},{"$f":"IF(AV1088=\"\",\"\",(AV1088/#REF!)*$W1088)","v":""},{"$f":"IF(AW1088=\"\",\"\",(AW1088/#REF!)*$W1088)","v":""},{"$f":"IF(AX1088=\"\",\"\",(AX1088/#REF!)*$W1088)","v":""},{"$f":"IF(AY1088=\"\",\"\",(AY1088/#REF!)*$W1088)","v":""},""]
[null,12142,null,null,"Sewer Gravity",null,"MC01/SI/12 - MC01/SI/11",null,null,600,null,0,663937.71230000001,null,1,663937.71230000001,null,null,{"$f":"IF(Q1092=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1092,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1092,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1092,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},663937.71230000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1092=\"\",\"\",(AD1092/#REF!)*$W1092)","v":""},"","",663937.71230000001,"","",{"$f":"IF(AJ1092=\"\",\"\",(AJ1092/#REF!)*$W1092)","v":""},{"$f":"IF(AK1092=\"\",\"\",(AK1092/#REF!)*$W1092)","v":""},{"$f":"IF(AL1092=\"\",\"\",(AL1092/#REF!)*$W1092)","v":""},{"$f":"IF(AM1092=\"\",\"\",(AM1092/#REF!)*$W1092)","v":""},{"$f":"IF(AN1092=\"\",\"\",(AN1092/#REF!)*$W1092)","v":""},{"$f":"IF(AO1092=\"\",\"\",(AO1092/#REF!)*$W1092)","v":""},{"$f":"IF(AP1092=\"\",\"\",(AP1092/#REF!)*$W1092)","v":""},{"$f":"IF(AQ1092=\"\",\"\",(AQ1092/#REF!)*$W1092)","v":""},{"$f":"IF(AR1092=\"\",\"\",(AR1092/#REF!)*$W1092)","v":""},{"$f":"IF(AS1092=\"\",\"\",(AS1092/#REF!)*$W1092)","v":""},{"$f":"IF(AT1092=\"\",\"\",(AT1092/#REF!)*$W1092)","v":""},{"$f":"IF(AU1092=\"\",\"\",(AU1092/#REF!)*$W1092)","v":""},{"$f":"IF(AV1092=\"\",\"\",(AV1092/#REF!)*$W1092)","v":""},{"$f":"IF(AW1092=\"\",\"\",(AW1092/#REF!)*$W1092)","v":""},{"$f":"IF(AX1092=\"\",\"\",(AX1092/#REF!)*$W1092)","v":""},{"$f":"IF(AY1092=\"\",\"\",(AY1092/#REF!)*$W1092)","v":""},""]
[null,12146,null,null,"Sewer Gravity",null,"MC01/SI/16 - MC01/SI/15",null,null,525,null,0,436264.30450000003,null,1,436264.30450000003,null,null,{"$f":"IF(Q1097=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1097,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1097,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1097,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},436264.30450000003,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1097=\"\",\"\",(AD1097/#REF!)*$W1097)","v":""},"","",436264.30450000003,"","",{"$f":"IF(AJ1097=\"\",\"\",(AJ1097/#REF!)*$W1097)","v":""},{"$f":"IF(AK1097=\"\",\"\",(AK1097/#REF!)*$W1097)","v":""},{"$f":"IF(AL1097=\"\",\"\",(AL1097/#REF!)*$W1097)","v":""},{"$f":"IF(AM1097=\"\",\"\",(AM1097/#REF!)*$W1097)","v":""},{"$f":"IF(AN1097=\"\",\"\",(AN1097/#REF!)*$W1097)","v":""},{"$f":"IF(AO1097=\"\",\"\",(AO1097/#REF!)*$W1097)","v":""},{"$f":"IF(AP1097=\"\",\"\",(AP1097/#REF!)*$W1097)","v":""},{"$f":"IF(AQ1097=\"\",\"\",(AQ1097/#REF!)*$W1097)","v":""},{"$f":"IF(AR1097=\"\",\"\",(AR1097/#REF!)*$W1097)","v":""},{"$f":"IF(AS1097=\"\",\"\",(AS1097/#REF!)*$W1097)","v":""},{"$f":"IF(AT1097=\"\",\"\",(AT1097/#REF!)*$W1097)","v":""},{"$f":"IF(AU1097=\"\",\"\",(AU1097/#REF!)*$W1097)","v":""},{"$f":"IF(AV1097=\"\",\"\",(AV1097/#REF!)*$W1097)","v":""},{"$f":"IF(AW1097=\"\",\"\",(AW1097/#REF!)*$W1097)","v":""},{"$f":"IF(AX1097=\"\",\"\",(AX1097/#REF!)*$W1097)","v":""},{"$f":"IF(AY1097=\"\",\"\",(AY1097/#REF!)*$W1097)","v":""},""]
[null,12150,null,null,"Sewer Gravity",null,"MC01/SI/20 - MC01/SI/19",null,null,300,null,0,137511.57089999999,null,1,137511.57089999999,null,null,{"$f":"IF(Q1100=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1100,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1100,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},137511.57089999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1100=\"\",\"\",(AD1100/#REF!)*$W1100)","v":""},"","",137511.57089999999,"","",{"$f":"IF(AJ1100=\"\",\"\",(AJ1100/#REF!)*$W1100)","v":""},{"$f":"IF(AK1100=\"\",\"\",(AK1100/#REF!)*$W1100)","v":""},{"$f":"IF(AL1100=\"\",\"\",(AL1100/#REF!)*$W1100)","v":""},{"$f":"IF(AM1100=\"\",\"\",(AM1100/#REF!)*$W1100)","v":""},{"$f":"IF(AN1100=\"\",\"\",(AN1100/#REF!)*$W1100)","v":""},{"$f":"IF(AO1100=\"\",\"\",(AO1100/#REF!)*$W1100)","v":""},{"$f":"IF(AP1100=\"\",\"\",(AP1100/#REF!)*$W1100)","v":""},{"$f":"IF(AQ1100=\"\",\"\",(AQ1100/#REF!)*$W1100)","v":""},{"$f":"IF(AR1100=\"\",\"\",(AR1100/#REF!)*$W1100)","v":""},{"$f":"IF(AS1100=\"\",\"\",(AS1100/#REF!)*$W1100)","v":""},{"$f":"IF(AT1100=\"\",\"\",(AT1100/#REF!)*$W1100)","v":""},{"$f":"IF(AU1100=\"\",\"\",(AU1100/#REF!)*$W1100)","v":""},{"$f":"IF(AV1100=\"\",\"\",(AV1100/#REF!)*$W1100)","v":""},{"$f":"IF(AW1100=\"\",\"\",(AW1100/#REF!)*$W1100)","v":""},{"$f":"IF(AX1100=\"\",\"\",(AX1100/#REF!)*$W1100)","v":""},{"$f":"IF(AY1100=\"\",\"\",(AY1100/#REF!)*$W1100)","v":""},""]
[null,12152,null,null,"Sewer Gravity",null,"MC01/SI/22 - MC01/SI/21",null,null,300,null,{"$f":"IF(H1102=SewerTYPE1,VLOOKUP(J1102,SewerUnitrates1,2,FALSE),IF(H1102=SEWERTYPE2,VLOOKUP((J1102&\"_\"&K1102),Sewerrates2,2,FALSE),0))","v":0},101855.04610000001,null,{"$f":"IF(N1102=\"\",1,VLOOKUP(N1102,Sewersitecond,2,FALSE))","v":1},101855.04610000001,null,null,{"$f":"IF(Q1102=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1102,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1102,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},101855.04610000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1102=\"\",\"\",(AD1102/#REF!)*$W1102)","v":""},"","",101855.04610000001,"","",{"$f":"IF(AJ1102=\"\",\"\",(AJ1102/#REF!)*$W1102)","v":""},{"$f":"IF(AK1102=\"\",\"\",(AK1102/#REF!)*$W1102)","v":""},{"$f":"IF(AL1102=\"\",\"\",(AL1102/#REF!)*$W1102)","v":""},{"$f":"IF(AM1102=\"\",\"\",(AM1102/#REF!)*$W1102)","v":""},{"$f":"IF(AN1102=\"\",\"\",(AN1102/#REF!)*$W1102)","v":""},{"$f":"IF(AO1102=\"\",\"\",(AO1102/#REF!)*$W1102)","v":""},{"$f":"IF(AP1102=\"\",\"\",(AP1102/#REF!)*$W1102)","v":""},{"$f":"IF(AQ1102=\"\",\"\",(AQ1102/#REF!)*$W1102)","v":""},{"$f":"IF(AR1102=\"\",\"\",(AR1102/#REF!)*$W1102)","v":""},{"$f":"IF(AS1102=\"\",\"\",(AS1102/#REF!)*$W1102)","v":""},{"$f":"IF(AT1102=\"\",\"\",(AT1102/#REF!)*$W1102)","v":""},{"$f":"IF(AU1102=\"\",\"\",(AU1102/#REF!)*$W1102)","v":""},{"$f":"IF(AV1102=\"\",\"\",(AV1102/#REF!)*$W1102)","v":""},{"$f":"IF(AW1102=\"\",\"\",(AW1102/#REF!)*$W1102)","v":""},{"$f":"IF(AX1102=\"\",\"\",(AX1102/#REF!)*$W1102)","v":""},{"$f":"IF(AY1102=\"\",\"\",(AY1102/#REF!)*$W1102)","v":""},""]
[null,27761,null,null,"Sewer Gravity",null,"MC01/SI/28 - MC01/SI/27",null,null,300,null,0,40559.783900000002,null,1,40559.783900000002,null,null,{"$f":"IF(Q1108=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1108,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1108,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40559.783900000002,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1108=\"\",\"\",(AD1108/#REF!)*$W1108)","v":""},"","",40559.783900000002,"","",{"$f":"IF(AJ1108=\"\",\"\",(AJ1108/#REF!)*$W1108)","v":""},{"$f":"IF(AK1108=\"\",\"\",(AK1108/#REF!)*$W1108)","v":""},{"$f":"IF(AL1108=\"\",\"\",(AL1108/#REF!)*$W1108)","v":""},{"$f":"IF(AM1108=\"\",\"\",(AM1108/#REF!)*$W1108)","v":""},{"$f":"IF(AN1108=\"\",\"\",(AN1108/#REF!)*$W1108)","v":""},{"$f":"IF(AO1108=\"\",\"\",(AO1108/#REF!)*$W1108)","v":""},{"$f":"IF(AP1108=\"\",\"\",(AP1108/#REF!)*$W1108)","v":""},{"$f":"IF(AQ1108=\"\",\"\",(AQ1108/#REF!)*$W1108)","v":""},{"$f":"IF(AR1108=\"\",\"\",(AR1108/#REF!)*$W1108)","v":""},{"$f":"IF(AS1108=\"\",\"\",(AS1108/#REF!)*$W1108)","v":""},{"$f":"IF(AT1108=\"\",\"\",(AT1108/#REF!)*$W1108)","v":""},{"$f":"IF(AU1108=\"\",\"\",(AU1108/#REF!)*$W1108)","v":""},{"$f":"IF(AV1108=\"\",\"\",(AV1108/#REF!)*$W1108)","v":""},{"$f":"IF(AW1108=\"\",\"\",(AW1108/#REF!)*$W1108)","v":""},{"$f":"IF(AX1108=\"\",\"\",(AX1108/#REF!)*$W1108)","v":""},{"$f":"IF(AY1108=\"\",\"\",(AY1108/#REF!)*$W1108)","v":""},""]
[null,12190,null,null,"Sewer Gravity",null,"MC01/WMBS/3 - MC01/WMBS/2",null,null,375,null,0,199390.4019,null,1,199390.4019,null,null,{"$f":"IF(Q1111=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1111,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1111,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},199390.4019,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1111=\"\",\"\",(AD1111/#REF!)*$W1111)","v":""},"","",199390.4019,"","",{"$f":"IF(AJ1111=\"\",\"\",(AJ1111/#REF!)*$W1111)","v":""},{"$f":"IF(AK1111=\"\",\"\",(AK1111/#REF!)*$W1111)","v":""},{"$f":"IF(AL1111=\"\",\"\",(AL1111/#REF!)*$W1111)","v":""},{"$f":"IF(AM1111=\"\",\"\",(AM1111/#REF!)*$W1111)","v":""},{"$f":"IF(AN1111=\"\",\"\",(AN1111/#REF!)*$W1111)","v":""},{"$f":"IF(AO1111=\"\",\"\",(AO1111/#REF!)*$W1111)","v":""},{"$f":"IF(AP1111=\"\",\"\",(AP1111/#REF!)*$W1111)","v":""},{"$f":"IF(AQ1111=\"\",\"\",(AQ1111/#REF!)*$W1111)","v":""},{"$f":"IF(AR1111=\"\",\"\",(AR1111/#REF!)*$W1111)","v":""},{"$f":"IF(AS1111=\"\",\"\",(AS1111/#REF!)*$W1111)","v":""},{"$f":"IF(AT1111=\"\",\"\",(AT1111/#REF!)*$W1111)","v":""},{"$f":"IF(AU1111=\"\",\"\",(AU1111/#REF!)*$W1111)","v":""},{"$f":"IF(AV1111=\"\",\"\",(AV1111/#REF!)*$W1111)","v":""},{"$f":"IF(AW1111=\"\",\"\",(AW1111/#REF!)*$W1111)","v":""},{"$f":"IF(AX1111=\"\",\"\",(AX1111/#REF!)*$W1111)","v":""},{"$f":"IF(AY1111=\"\",\"\",(AY1111/#REF!)*$W1111)","v":""},""]
[null,16725,null,null,"Sewer Rising",null,"PSMC09 - MC06/168/8",null,null,100,null,0,24793.267199999998,null,1,24793.267199999998,null,null,{"$f":"IF(Q1115=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1115,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1115,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24793.267199999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1115=\"\",\"\",(AD1115/#REF!)*$W1115)","v":""},"","",24793.267199999998,"","",{"$f":"IF(AJ1115=\"\",\"\",(AJ1115/#REF!)*$W1115)","v":""},{"$f":"IF(AK1115=\"\",\"\",(AK1115/#REF!)*$W1115)","v":""},{"$f":"IF(AL1115=\"\",\"\",(AL1115/#REF!)*$W1115)","v":""},{"$f":"IF(AM1115=\"\",\"\",(AM1115/#REF!)*$W1115)","v":""},{"$f":"IF(AN1115=\"\",\"\",(AN1115/#REF!)*$W1115)","v":""},{"$f":"IF(AO1115=\"\",\"\",(AO1115/#REF!)*$W1115)","v":""},{"$f":"IF(AP1115=\"\",\"\",(AP1115/#REF!)*$W1115)","v":""},{"$f":"IF(AQ1115=\"\",\"\",(AQ1115/#REF!)*$W1115)","v":""},{"$f":"IF(AR1115=\"\",\"\",(AR1115/#REF!)*$W1115)","v":""},{"$f":"IF(AS1115=\"\",\"\",(AS1115/#REF!)*$W1115)","v":""},{"$f":"IF(AT1115=\"\",\"\",(AT1115/#REF!)*$W1115)","v":""},{"$f":"IF(AU1115=\"\",\"\",(AU1115/#REF!)*$W1115)","v":""},{"$f":"IF(AV1115=\"\",\"\",(AV1115/#REF!)*$W1115)","v":""},{"$f":"IF(AW1115=\"\",\"\",(AW1115/#REF!)*$W1115)","v":""},{"$f":"IF(AX1115=\"\",\"\",(AX1115/#REF!)*$W1115)","v":""},{"$f":"IF(AY1115=\"\",\"\",(AY1115/#REF!)*$W1115)","v":""},""]
[null,12194,null,null,"Sewer Gravity",null,"MC01/WMBS/6 - MC01/WMBS/5",null,null,375,null,0,117571.5818,null,1,117571.5818,null,null,{"$f":"IF(Q1116=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1116,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1116,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},117571.5818,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1116=\"\",\"\",(AD1116/#REF!)*$W1116)","v":""},"","",117571.5818,"","",{"$f":"IF(AJ1116=\"\",\"\",(AJ1116/#REF!)*$W1116)","v":""},{"$f":"IF(AK1116=\"\",\"\",(AK1116/#REF!)*$W1116)","v":""},{"$f":"IF(AL1116=\"\",\"\",(AL1116/#REF!)*$W1116)","v":""},{"$f":"IF(AM1116=\"\",\"\",(AM1116/#REF!)*$W1116)","v":""},{"$f":"IF(AN1116=\"\",\"\",(AN1116/#REF!)*$W1116)","v":""},{"$f":"IF(AO1116=\"\",\"\",(AO1116/#REF!)*$W1116)","v":""},{"$f":"IF(AP1116=\"\",\"\",(AP1116/#REF!)*$W1116)","v":""},{"$f":"IF(AQ1116=\"\",\"\",(AQ1116/#REF!)*$W1116)","v":""},{"$f":"IF(AR1116=\"\",\"\",(AR1116/#REF!)*$W1116)","v":""},{"$f":"IF(AS1116=\"\",\"\",(AS1116/#REF!)*$W1116)","v":""},{"$f":"IF(AT1116=\"\",\"\",(AT1116/#REF!)*$W1116)","v":""},{"$f":"IF(AU1116=\"\",\"\",(AU1116/#REF!)*$W1116)","v":""},{"$f":"IF(AV1116=\"\",\"\",(AV1116/#REF!)*$W1116)","v":""},{"$f":"IF(AW1116=\"\",\"\",(AW1116/#REF!)*$W1116)","v":""},{"$f":"IF(AX1116=\"\",\"\",(AX1116/#REF!)*$W1116)","v":""},{"$f":"IF(AY1116=\"\",\"\",(AY1116/#REF!)*$W1116)","v":""},""]
[null,12198,null,null,"Sewer Gravity",null,"MC01/WMBS/10 - MC01/WMBS/9",null,null,375,null,0,127905.0928,null,1,127905.0928,null,null,{"$f":"IF(Q1120=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1120,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1120,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},127905.0928,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1120=\"\",\"\",(AD1120/#REF!)*$W1120)","v":""},"","",127905.0928,"","",{"$f":"IF(AJ1120=\"\",\"\",(AJ1120/#REF!)*$W1120)","v":""},{"$f":"IF(AK1120=\"\",\"\",(AK1120/#REF!)*$W1120)","v":""},{"$f":"IF(AL1120=\"\",\"\",(AL1120/#REF!)*$W1120)","v":""},{"$f":"IF(AM1120=\"\",\"\",(AM1120/#REF!)*$W1120)","v":""},{"$f":"IF(AN1120=\"\",\"\",(AN1120/#REF!)*$W1120)","v":""},{"$f":"IF(AO1120=\"\",\"\",(AO1120/#REF!)*$W1120)","v":""},{"$f":"IF(AP1120=\"\",\"\",(AP1120/#REF!)*$W1120)","v":""},{"$f":"IF(AQ1120=\"\",\"\",(AQ1120/#REF!)*$W1120)","v":""},{"$f":"IF(AR1120=\"\",\"\",(AR1120/#REF!)*$W1120)","v":""},{"$f":"IF(AS1120=\"\",\"\",(AS1120/#REF!)*$W1120)","v":""},{"$f":"IF(AT1120=\"\",\"\",(AT1120/#REF!)*$W1120)","v":""},{"$f":"IF(AU1120=\"\",\"\",(AU1120/#REF!)*$W1120)","v":""},{"$f":"IF(AV1120=\"\",\"\",(AV1120/#REF!)*$W1120)","v":""},{"$f":"IF(AW1120=\"\",\"\",(AW1120/#REF!)*$W1120)","v":""},{"$f":"IF(AX1120=\"\",\"\",(AX1120/#REF!)*$W1120)","v":""},{"$f":"IF(AY1120=\"\",\"\",(AY1120/#REF!)*$W1120)","v":""},""]
[null,12200,null,null,"Sewer Gravity",null,"MC01/WMBS/12 - MC01/WMBS/11",null,null,300,null,0,95151.319699999993,null,1,95151.319699999993,null,null,{"$f":"IF(Q1124=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1124,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1124,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},95151.319699999993,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1124=\"\",\"\",(AD1124/#REF!)*$W1124)","v":""},"","",95151.319699999993,"","",{"$f":"IF(AJ1124=\"\",\"\",(AJ1124/#REF!)*$W1124)","v":""},{"$f":"IF(AK1124=\"\",\"\",(AK1124/#REF!)*$W1124)","v":""},{"$f":"IF(AL1124=\"\",\"\",(AL1124/#REF!)*$W1124)","v":""},{"$f":"IF(AM1124=\"\",\"\",(AM1124/#REF!)*$W1124)","v":""},{"$f":"IF(AN1124=\"\",\"\",(AN1124/#REF!)*$W1124)","v":""},{"$f":"IF(AO1124=\"\",\"\",(AO1124/#REF!)*$W1124)","v":""},{"$f":"IF(AP1124=\"\",\"\",(AP1124/#REF!)*$W1124)","v":""},{"$f":"IF(AQ1124=\"\",\"\",(AQ1124/#REF!)*$W1124)","v":""},{"$f":"IF(AR1124=\"\",\"\",(AR1124/#REF!)*$W1124)","v":""},{"$f":"IF(AS1124=\"\",\"\",(AS1124/#REF!)*$W1124)","v":""},{"$f":"IF(AT1124=\"\",\"\",(AT1124/#REF!)*$W1124)","v":""},{"$f":"IF(AU1124=\"\",\"\",(AU1124/#REF!)*$W1124)","v":""},{"$f":"IF(AV1124=\"\",\"\",(AV1124/#REF!)*$W1124)","v":""},{"$f":"IF(AW1124=\"\",\"\",(AW1124/#REF!)*$W1124)","v":""},{"$f":"IF(AX1124=\"\",\"\",(AX1124/#REF!)*$W1124)","v":""},{"$f":"IF(AY1124=\"\",\"\",(AY1124/#REF!)*$W1124)","v":""},""]
[null,12207,null,null,"Sewer Gravity",null,"MC01/WMBS/19 - MC01/WMBS/18",null,null,300,null,0,113491.5579,null,1,113491.5579,null,null,{"$f":"IF(Q1129=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1129,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1129,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},113491.5579,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1129=\"\",\"\",(AD1129/#REF!)*$W1129)","v":""},"","",113491.5579,"","",{"$f":"IF(AJ1129=\"\",\"\",(AJ1129/#REF!)*$W1129)","v":""},{"$f":"IF(AK1129=\"\",\"\",(AK1129/#REF!)*$W1129)","v":""},{"$f":"IF(AL1129=\"\",\"\",(AL1129/#REF!)*$W1129)","v":""},{"$f":"IF(AM1129=\"\",\"\",(AM1129/#REF!)*$W1129)","v":""},{"$f":"IF(AN1129=\"\",\"\",(AN1129/#REF!)*$W1129)","v":""},{"$f":"IF(AO1129=\"\",\"\",(AO1129/#REF!)*$W1129)","v":""},{"$f":"IF(AP1129=\"\",\"\",(AP1129/#REF!)*$W1129)","v":""},{"$f":"IF(AQ1129=\"\",\"\",(AQ1129/#REF!)*$W1129)","v":""},{"$f":"IF(AR1129=\"\",\"\",(AR1129/#REF!)*$W1129)","v":""},{"$f":"IF(AS1129=\"\",\"\",(AS1129/#REF!)*$W1129)","v":""},{"$f":"IF(AT1129=\"\",\"\",(AT1129/#REF!)*$W1129)","v":""},{"$f":"IF(AU1129=\"\",\"\",(AU1129/#REF!)*$W1129)","v":""},{"$f":"IF(AV1129=\"\",\"\",(AV1129/#REF!)*$W1129)","v":""},{"$f":"IF(AW1129=\"\",\"\",(AW1129/#REF!)*$W1129)","v":""},{"$f":"IF(AX1129=\"\",\"\",(AX1129/#REF!)*$W1129)","v":""},{"$f":"IF(AY1129=\"\",\"\",(AY1129/#REF!)*$W1129)","v":""},""]
[null,"A40137",null,null,"Sewer Gravity",null,"MC01/WMBS/21 - MC01/01A/01",null,null,300,null,0,46896.840600000003,null,1,46896.840600000003,null,null,{"$f":"IF(Q1131=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1131,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1131,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46896.840600000003,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1131=\"\",\"\",(AD1131/#REF!)*$W1131)","v":""},"","",46896.840600000003,"","",{"$f":"IF(AJ1131=\"\",\"\",(AJ1131/#REF!)*$W1131)","v":""},{"$f":"IF(AK1131=\"\",\"\",(AK1131/#REF!)*$W1131)","v":""},{"$f":"IF(AL1131=\"\",\"\",(AL1131/#REF!)*$W1131)","v":""},{"$f":"IF(AM1131=\"\",\"\",(AM1131/#REF!)*$W1131)","v":""},{"$f":"IF(AN1131=\"\",\"\",(AN1131/#REF!)*$W1131)","v":""},{"$f":"IF(AO1131=\"\",\"\",(AO1131/#REF!)*$W1131)","v":""},{"$f":"IF(AP1131=\"\",\"\",(AP1131/#REF!)*$W1131)","v":""},{"$f":"IF(AQ1131=\"\",\"\",(AQ1131/#REF!)*$W1131)","v":""},{"$f":"IF(AR1131=\"\",\"\",(AR1131/#REF!)*$W1131)","v":""},{"$f":"IF(AS1131=\"\",\"\",(AS1131/#REF!)*$W1131)","v":""},{"$f":"IF(AT1131=\"\",\"\",(AT1131/#REF!)*$W1131)","v":""},{"$f":"IF(AU1131=\"\",\"\",(AU1131/#REF!)*$W1131)","v":""},{"$f":"IF(AV1131=\"\",\"\",(AV1131/#REF!)*$W1131)","v":""},{"$f":"IF(AW1131=\"\",\"\",(AW1131/#REF!)*$W1131)","v":""},{"$f":"IF(AX1131=\"\",\"\",(AX1131/#REF!)*$W1131)","v":""},{"$f":"IF(AY1131=\"\",\"\",(AY1131/#REF!)*$W1131)","v":""},""]
[null,11905,null,null,"Sewer Gravity",null,"MC14/1000/3 - MC14/1000/2A",null,null,225,null,0,92645.495899999994,null,1,92645.495899999994,null,null,{"$f":"IF(Q1134=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1134,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1134,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},92645.495899999994,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1134=\"\",\"\",(AD1134/#REF!)*$W1134)","v":""},"","",92645.495899999994,"","",{"$f":"IF(AJ1134=\"\",\"\",(AJ1134/#REF!)*$W1134)","v":""},{"$f":"IF(AK1134=\"\",\"\",(AK1134/#REF!)*$W1134)","v":""},{"$f":"IF(AL1134=\"\",\"\",(AL1134/#REF!)*$W1134)","v":""},{"$f":"IF(AM1134=\"\",\"\",(AM1134/#REF!)*$W1134)","v":""},{"$f":"IF(AN1134=\"\",\"\",(AN1134/#REF!)*$W1134)","v":""},{"$f":"IF(AO1134=\"\",\"\",(AO1134/#REF!)*$W1134)","v":""},{"$f":"IF(AP1134=\"\",\"\",(AP1134/#REF!)*$W1134)","v":""},{"$f":"IF(AQ1134=\"\",\"\",(AQ1134/#REF!)*$W1134)","v":""},{"$f":"IF(AR1134=\"\",\"\",(AR1134/#REF!)*$W1134)","v":""},{"$f":"IF(AS1134=\"\",\"\",(AS1134/#REF!)*$W1134)","v":""},{"$f":"IF(AT1134=\"\",\"\",(AT1134/#REF!)*$W1134)","v":""},{"$f":"IF(AU1134=\"\",\"\",(AU1134/#REF!)*$W1134)","v":""},{"$f":"IF(AV1134=\"\",\"\",(AV1134/#REF!)*$W1134)","v":""},{"$f":"IF(AW1134=\"\",\"\",(AW1134/#REF!)*$W1134)","v":""},{"$f":"IF(AX1134=\"\",\"\",(AX1134/#REF!)*$W1134)","v":""},{"$f":"IF(AY1134=\"\",\"\",(AY1134/#REF!)*$W1134)","v":""},""]
[null,11356,null,null,"Sewer Gravity",null,"MC12/900/5 - MC12/900/4",null,null,375,null,0,51651.502699999997,null,1,51651.502699999997,null,null,{"$f":"IF(Q1139=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1139,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1139,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51651.502699999997,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1139=\"\",\"\",(AD1139/#REF!)*$W1139)","v":""},"","",51651.502699999997,"","",{"$f":"IF(AJ1139=\"\",\"\",(AJ1139/#REF!)*$W1139)","v":""},{"$f":"IF(AK1139=\"\",\"\",(AK1139/#REF!)*$W1139)","v":""},{"$f":"IF(AL1139=\"\",\"\",(AL1139/#REF!)*$W1139)","v":""},{"$f":"IF(AM1139=\"\",\"\",(AM1139/#REF!)*$W1139)","v":""},{"$f":"IF(AN1139=\"\",\"\",(AN1139/#REF!)*$W1139)","v":""},{"$f":"IF(AO1139=\"\",\"\",(AO1139/#REF!)*$W1139)","v":""},{"$f":"IF(AP1139=\"\",\"\",(AP1139/#REF!)*$W1139)","v":""},{"$f":"IF(AQ1139=\"\",\"\",(AQ1139/#REF!)*$W1139)","v":""},{"$f":"IF(AR1139=\"\",\"\",(AR1139/#REF!)*$W1139)","v":""},{"$f":"IF(AS1139=\"\",\"\",(AS1139/#REF!)*$W1139)","v":""},{"$f":"IF(AT1139=\"\",\"\",(AT1139/#REF!)*$W1139)","v":""},{"$f":"IF(AU1139=\"\",\"\",(AU1139/#REF!)*$W1139)","v":""},{"$f":"IF(AV1139=\"\",\"\",(AV1139/#REF!)*$W1139)","v":""},{"$f":"IF(AW1139=\"\",\"\",(AW1139/#REF!)*$W1139)","v":""},{"$f":"IF(AX1139=\"\",\"\",(AX1139/#REF!)*$W1139)","v":""},{"$f":"IF(AY1139=\"\",\"\",(AY1139/#REF!)*$W1139)","v":""},""]
[null,11357,null,null,"Sewer Gravity",null,"MC12/900/6 - MC12/900/5",null,null,375,null,0,150575.0791,null,1,150575.0791,null,null,{"$f":"IF(Q1140=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1140,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1140,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},150575.0791,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1140=\"\",\"\",(AD1140/#REF!)*$W1140)","v":""},"","",150575.0791,"","",{"$f":"IF(AJ1140=\"\",\"\",(AJ1140/#REF!)*$W1140)","v":""},{"$f":"IF(AK1140=\"\",\"\",(AK1140/#REF!)*$W1140)","v":""},{"$f":"IF(AL1140=\"\",\"\",(AL1140/#REF!)*$W1140)","v":""},{"$f":"IF(AM1140=\"\",\"\",(AM1140/#REF!)*$W1140)","v":""},{"$f":"IF(AN1140=\"\",\"\",(AN1140/#REF!)*$W1140)","v":""},{"$f":"IF(AO1140=\"\",\"\",(AO1140/#REF!)*$W1140)","v":""},{"$f":"IF(AP1140=\"\",\"\",(AP1140/#REF!)*$W1140)","v":""},{"$f":"IF(AQ1140=\"\",\"\",(AQ1140/#REF!)*$W1140)","v":""},{"$f":"IF(AR1140=\"\",\"\",(AR1140/#REF!)*$W1140)","v":""},{"$f":"IF(AS1140=\"\",\"\",(AS1140/#REF!)*$W1140)","v":""},{"$f":"IF(AT1140=\"\",\"\",(AT1140/#REF!)*$W1140)","v":""},{"$f":"IF(AU1140=\"\",\"\",(AU1140/#REF!)*$W1140)","v":""},{"$f":"IF(AV1140=\"\",\"\",(AV1140/#REF!)*$W1140)","v":""},{"$f":"IF(AW1140=\"\",\"\",(AW1140/#REF!)*$W1140)","v":""},{"$f":"IF(AX1140=\"\",\"\",(AX1140/#REF!)*$W1140)","v":""},{"$f":"IF(AY1140=\"\",\"\",(AY1140/#REF!)*$W1140)","v":""},""]
[null,11361,null,null,"Sewer Gravity",null,"MC12/900/10 - MC12/900/9",null,null,300,null,0,70491.563899999994,null,1,70491.563899999994,null,null,{"$f":"IF(Q1143=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1143,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1143,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70491.563899999994,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1143=\"\",\"\",(AD1143/#REF!)*$W1143)","v":""},"","",70491.563899999994,"","",{"$f":"IF(AJ1143=\"\",\"\",(AJ1143/#REF!)*$W1143)","v":""},{"$f":"IF(AK1143=\"\",\"\",(AK1143/#REF!)*$W1143)","v":""},{"$f":"IF(AL1143=\"\",\"\",(AL1143/#REF!)*$W1143)","v":""},{"$f":"IF(AM1143=\"\",\"\",(AM1143/#REF!)*$W1143)","v":""},{"$f":"IF(AN1143=\"\",\"\",(AN1143/#REF!)*$W1143)","v":""},{"$f":"IF(AO1143=\"\",\"\",(AO1143/#REF!)*$W1143)","v":""},{"$f":"IF(AP1143=\"\",\"\",(AP1143/#REF!)*$W1143)","v":""},{"$f":"IF(AQ1143=\"\",\"\",(AQ1143/#REF!)*$W1143)","v":""},{"$f":"IF(AR1143=\"\",\"\",(AR1143/#REF!)*$W1143)","v":""},{"$f":"IF(AS1143=\"\",\"\",(AS1143/#REF!)*$W1143)","v":""},{"$f":"IF(AT1143=\"\",\"\",(AT1143/#REF!)*$W1143)","v":""},{"$f":"IF(AU1143=\"\",\"\",(AU1143/#REF!)*$W1143)","v":""},{"$f":"IF(AV1143=\"\",\"\",(AV1143/#REF!)*$W1143)","v":""},{"$f":"IF(AW1143=\"\",\"\",(AW1143/#REF!)*$W1143)","v":""},{"$f":"IF(AX1143=\"\",\"\",(AX1143/#REF!)*$W1143)","v":""},{"$f":"IF(AY1143=\"\",\"\",(AY1143/#REF!)*$W1143)","v":""},""]
[null,11364,null,null,"Sewer Gravity",null,"MC12/900/13 - MC12/900/12",null,null,300,null,0,80855.342600000004,null,1,80855.342600000004,null,null,{"$f":"IF(Q1147=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1147,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1147,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80855.342600000004,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1147=\"\",\"\",(AD1147/#REF!)*$W1147)","v":""},"","",80855.342600000004,"","",{"$f":"IF(AJ1147=\"\",\"\",(AJ1147/#REF!)*$W1147)","v":""},{"$f":"IF(AK1147=\"\",\"\",(AK1147/#REF!)*$W1147)","v":""},{"$f":"IF(AL1147=\"\",\"\",(AL1147/#REF!)*$W1147)","v":""},{"$f":"IF(AM1147=\"\",\"\",(AM1147/#REF!)*$W1147)","v":""},{"$f":"IF(AN1147=\"\",\"\",(AN1147/#REF!)*$W1147)","v":""},{"$f":"IF(AO1147=\"\",\"\",(AO1147/#REF!)*$W1147)","v":""},{"$f":"IF(AP1147=\"\",\"\",(AP1147/#REF!)*$W1147)","v":""},{"$f":"IF(AQ1147=\"\",\"\",(AQ1147/#REF!)*$W1147)","v":""},{"$f":"IF(AR1147=\"\",\"\",(AR1147/#REF!)*$W1147)","v":""},{"$f":"IF(AS1147=\"\",\"\",(AS1147/#REF!)*$W1147)","v":""},{"$f":"IF(AT1147=\"\",\"\",(AT1147/#REF!)*$W1147)","v":""},{"$f":"IF(AU1147=\"\",\"\",(AU1147/#REF!)*$W1147)","v":""},{"$f":"IF(AV1147=\"\",\"\",(AV1147/#REF!)*$W1147)","v":""},{"$f":"IF(AW1147=\"\",\"\",(AW1147/#REF!)*$W1147)","v":""},{"$f":"IF(AX1147=\"\",\"\",(AX1147/#REF!)*$W1147)","v":""},{"$f":"IF(AY1147=\"\",\"\",(AY1147/#REF!)*$W1147)","v":""},""]
[null,11370,null,null,"Sewer Gravity",null,"MC12/900/18 - MC12/900/17",null,null,300,null,0,65253.340199999999,null,1,65253.340199999999,null,null,{"$f":"IF(Q1152=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1152,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1152,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},65253.340199999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1152=\"\",\"\",(AD1152/#REF!)*$W1152)","v":""},"","",65253.340199999999,"","",{"$f":"IF(AJ1152=\"\",\"\",(AJ1152/#REF!)*$W1152)","v":""},{"$f":"IF(AK1152=\"\",\"\",(AK1152/#REF!)*$W1152)","v":""},{"$f":"IF(AL1152=\"\",\"\",(AL1152/#REF!)*$W1152)","v":""},{"$f":"IF(AM1152=\"\",\"\",(AM1152/#REF!)*$W1152)","v":""},{"$f":"IF(AN1152=\"\",\"\",(AN1152/#REF!)*$W1152)","v":""},{"$f":"IF(AO1152=\"\",\"\",(AO1152/#REF!)*$W1152)","v":""},{"$f":"IF(AP1152=\"\",\"\",(AP1152/#REF!)*$W1152)","v":""},{"$f":"IF(AQ1152=\"\",\"\",(AQ1152/#REF!)*$W1152)","v":""},{"$f":"IF(AR1152=\"\",\"\",(AR1152/#REF!)*$W1152)","v":""},{"$f":"IF(AS1152=\"\",\"\",(AS1152/#REF!)*$W1152)","v":""},{"$f":"IF(AT1152=\"\",\"\",(AT1152/#REF!)*$W1152)","v":""},{"$f":"IF(AU1152=\"\",\"\",(AU1152/#REF!)*$W1152)","v":""},{"$f":"IF(AV1152=\"\",\"\",(AV1152/#REF!)*$W1152)","v":""},{"$f":"IF(AW1152=\"\",\"\",(AW1152/#REF!)*$W1152)","v":""},{"$f":"IF(AX1152=\"\",\"\",(AX1152/#REF!)*$W1152)","v":""},{"$f":"IF(AY1152=\"\",\"\",(AY1152/#REF!)*$W1152)","v":""},""]
[null,11389,null,null,"Sewer Gravity",null,"MC12/903/1 - MC12/900/3",null,null,150,null,0,57141.614999999998,null,1,57141.614999999998,null,null,{"$f":"IF(Q1155=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1155,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1155,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57141.614999999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1155=\"\",\"\",(AD1155/#REF!)*$W1155)","v":""},"","",57141.614999999998,"","",{"$f":"IF(AJ1155=\"\",\"\",(AJ1155/#REF!)*$W1155)","v":""},{"$f":"IF(AK1155=\"\",\"\",(AK1155/#REF!)*$W1155)","v":""},{"$f":"IF(AL1155=\"\",\"\",(AL1155/#REF!)*$W1155)","v":""},{"$f":"IF(AM1155=\"\",\"\",(AM1155/#REF!)*$W1155)","v":""},{"$f":"IF(AN1155=\"\",\"\",(AN1155/#REF!)*$W1155)","v":""},{"$f":"IF(AO1155=\"\",\"\",(AO1155/#REF!)*$W1155)","v":""},{"$f":"IF(AP1155=\"\",\"\",(AP1155/#REF!)*$W1155)","v":""},{"$f":"IF(AQ1155=\"\",\"\",(AQ1155/#REF!)*$W1155)","v":""},{"$f":"IF(AR1155=\"\",\"\",(AR1155/#REF!)*$W1155)","v":""},{"$f":"IF(AS1155=\"\",\"\",(AS1155/#REF!)*$W1155)","v":""},{"$f":"IF(AT1155=\"\",\"\",(AT1155/#REF!)*$W1155)","v":""},{"$f":"IF(AU1155=\"\",\"\",(AU1155/#REF!)*$W1155)","v":""},{"$f":"IF(AV1155=\"\",\"\",(AV1155/#REF!)*$W1155)","v":""},{"$f":"IF(AW1155=\"\",\"\",(AW1155/#REF!)*$W1155)","v":""},{"$f":"IF(AX1155=\"\",\"\",(AX1155/#REF!)*$W1155)","v":""},{"$f":"IF(AY1155=\"\",\"\",(AY1155/#REF!)*$W1155)","v":""},""]
[null,11392,null,null,"Sewer Gravity",null,"MC12/903/4 - MC12/903/3",null,null,150,null,0,47295.0939,null,1,47295.0939,null,null,{"$f":"IF(Q1157=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1157,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1157,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47295.0939,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1157=\"\",\"\",(AD1157/#REF!)*$W1157)","v":""},"","",47295.0939,"","",{"$f":"IF(AJ1157=\"\",\"\",(AJ1157/#REF!)*$W1157)","v":""},{"$f":"IF(AK1157=\"\",\"\",(AK1157/#REF!)*$W1157)","v":""},{"$f":"IF(AL1157=\"\",\"\",(AL1157/#REF!)*$W1157)","v":""},{"$f":"IF(AM1157=\"\",\"\",(AM1157/#REF!)*$W1157)","v":""},{"$f":"IF(AN1157=\"\",\"\",(AN1157/#REF!)*$W1157)","v":""},{"$f":"IF(AO1157=\"\",\"\",(AO1157/#REF!)*$W1157)","v":""},{"$f":"IF(AP1157=\"\",\"\",(AP1157/#REF!)*$W1157)","v":""},{"$f":"IF(AQ1157=\"\",\"\",(AQ1157/#REF!)*$W1157)","v":""},{"$f":"IF(AR1157=\"\",\"\",(AR1157/#REF!)*$W1157)","v":""},{"$f":"IF(AS1157=\"\",\"\",(AS1157/#REF!)*$W1157)","v":""},{"$f":"IF(AT1157=\"\",\"\",(AT1157/#REF!)*$W1157)","v":""},{"$f":"IF(AU1157=\"\",\"\",(AU1157/#REF!)*$W1157)","v":""},{"$f":"IF(AV1157=\"\",\"\",(AV1157/#REF!)*$W1157)","v":""},{"$f":"IF(AW1157=\"\",\"\",(AW1157/#REF!)*$W1157)","v":""},{"$f":"IF(AX1157=\"\",\"\",(AX1157/#REF!)*$W1157)","v":""},{"$f":"IF(AY1157=\"\",\"\",(AY1157/#REF!)*$W1157)","v":""},""]
[null,134968,null,null,"Sewer Gravity",null,"MC12/900/18A - MC12/900/18",null,null,300,null,0,43443.1973,null,1,43443.1973,null,null,{"$f":"IF(Q1163=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1163,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1163,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43443.1973,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1163=\"\",\"\",(AD1163/#REF!)*$W1163)","v":""},"","",43443.1973,"","",{"$f":"IF(AJ1163=\"\",\"\",(AJ1163/#REF!)*$W1163)","v":""},{"$f":"IF(AK1163=\"\",\"\",(AK1163/#REF!)*$W1163)","v":""},{"$f":"IF(AL1163=\"\",\"\",(AL1163/#REF!)*$W1163)","v":""},{"$f":"IF(AM1163=\"\",\"\",(AM1163/#REF!)*$W1163)","v":""},{"$f":"IF(AN1163=\"\",\"\",(AN1163/#REF!)*$W1163)","v":""},{"$f":"IF(AO1163=\"\",\"\",(AO1163/#REF!)*$W1163)","v":""},{"$f":"IF(AP1163=\"\",\"\",(AP1163/#REF!)*$W1163)","v":""},{"$f":"IF(AQ1163=\"\",\"\",(AQ1163/#REF!)*$W1163)","v":""},{"$f":"IF(AR1163=\"\",\"\",(AR1163/#REF!)*$W1163)","v":""},{"$f":"IF(AS1163=\"\",\"\",(AS1163/#REF!)*$W1163)","v":""},{"$f":"IF(AT1163=\"\",\"\",(AT1163/#REF!)*$W1163)","v":""},{"$f":"IF(AU1163=\"\",\"\",(AU1163/#REF!)*$W1163)","v":""},{"$f":"IF(AV1163=\"\",\"\",(AV1163/#REF!)*$W1163)","v":""},{"$f":"IF(AW1163=\"\",\"\",(AW1163/#REF!)*$W1163)","v":""},{"$f":"IF(AX1163=\"\",\"\",(AX1163/#REF!)*$W1163)","v":""},{"$f":"IF(AY1163=\"\",\"\",(AY1163/#REF!)*$W1163)","v":""},""]
[null,12161,null,null,"Sewer Gravity",null,"MC01/SMM/2 - MC01/SMM/1",null,null,600,null,{"$f":"IF(H1166=SewerTYPE1,VLOOKUP(J1166,SewerUnitrates1,2,FALSE),IF(H1166=SEWERTYPE2,VLOOKUP((J1166&\"_\"&K1166),Sewerrates2,2,FALSE),0))","v":0},166454.89509999999,null,{"$f":"IF(N1166=\"\",1,VLOOKUP(N1166,Sewersitecond,2,FALSE))","v":1},166454.89509999999,null,null,{"$f":"IF(Q1166=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1166,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1166,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},166454.89509999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1166=\"\",\"\",(AD1166/#REF!)*$W1166)","v":""},"","",166454.89509999999,"","",{"$f":"IF(AJ1166=\"\",\"\",(AJ1166/#REF!)*$W1166)","v":""},{"$f":"IF(AK1166=\"\",\"\",(AK1166/#REF!)*$W1166)","v":""},{"$f":"IF(AL1166=\"\",\"\",(AL1166/#REF!)*$W1166)","v":""},{"$f":"IF(AM1166=\"\",\"\",(AM1166/#REF!)*$W1166)","v":""},{"$f":"IF(AN1166=\"\",\"\",(AN1166/#REF!)*$W1166)","v":""},{"$f":"IF(AO1166=\"\",\"\",(AO1166/#REF!)*$W1166)","v":""},{"$f":"IF(AP1166=\"\",\"\",(AP1166/#REF!)*$W1166)","v":""},{"$f":"IF(AQ1166=\"\",\"\",(AQ1166/#REF!)*$W1166)","v":""},{"$f":"IF(AR1166=\"\",\"\",(AR1166/#REF!)*$W1166)","v":""},{"$f":"IF(AS1166=\"\",\"\",(AS1166/#REF!)*$W1166)","v":""},{"$f":"IF(AT1166=\"\",\"\",(AT1166/#REF!)*$W1166)","v":""},{"$f":"IF(AU1166=\"\",\"\",(AU1166/#REF!)*$W1166)","v":""},{"$f":"IF(AV1166=\"\",\"\",(AV1166/#REF!)*$W1166)","v":""},{"$f":"IF(AW1166=\"\",\"\",(AW1166/#REF!)*$W1166)","v":""},{"$f":"IF(AX1166=\"\",\"\",(AX1166/#REF!)*$W1166)","v":""},{"$f":"IF(AY1166=\"\",\"\",(AY1166/#REF!)*$W1166)","v":""},""]
[null,12165,null,null,"Sewer Gravity",null,"MC01/SMM/6 - MC01/SMM/5",null,null,600,null,0,369529.1263,null,1,369529.1263,null,null,{"$f":"IF(Q1170=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1170,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1170,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},369529.1263,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1170=\"\",\"\",(AD1170/#REF!)*$W1170)","v":""},"","",369529.1263,"","",{"$f":"IF(AJ1170=\"\",\"\",(AJ1170/#REF!)*$W1170)","v":""},{"$f":"IF(AK1170=\"\",\"\",(AK1170/#REF!)*$W1170)","v":""},{"$f":"IF(AL1170=\"\",\"\",(AL1170/#REF!)*$W1170)","v":""},{"$f":"IF(AM1170=\"\",\"\",(AM1170/#REF!)*$W1170)","v":""},{"$f":"IF(AN1170=\"\",\"\",(AN1170/#REF!)*$W1170)","v":""},{"$f":"IF(AO1170=\"\",\"\",(AO1170/#REF!)*$W1170)","v":""},{"$f":"IF(AP1170=\"\",\"\",(AP1170/#REF!)*$W1170)","v":""},{"$f":"IF(AQ1170=\"\",\"\",(AQ1170/#REF!)*$W1170)","v":""},{"$f":"IF(AR1170=\"\",\"\",(AR1170/#REF!)*$W1170)","v":""},{"$f":"IF(AS1170=\"\",\"\",(AS1170/#REF!)*$W1170)","v":""},{"$f":"IF(AT1170=\"\",\"\",(AT1170/#REF!)*$W1170)","v":""},{"$f":"IF(AU1170=\"\",\"\",(AU1170/#REF!)*$W1170)","v":""},{"$f":"IF(AV1170=\"\",\"\",(AV1170/#REF!)*$W1170)","v":""},{"$f":"IF(AW1170=\"\",\"\",(AW1170/#REF!)*$W1170)","v":""},{"$f":"IF(AX1170=\"\",\"\",(AX1170/#REF!)*$W1170)","v":""},{"$f":"IF(AY1170=\"\",\"\",(AY1170/#REF!)*$W1170)","v":""},""]
[null,12166,null,null,"Sewer Gravity",null,"MC01/SMM/7 - MC01/SMM/6",null,null,525,null,0,401572.61060000001,null,1,401572.61060000001,null,null,{"$f":"IF(Q1171=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1171,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1171,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},401572.61060000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1171=\"\",\"\",(AD1171/#REF!)*$W1171)","v":""},"","",401572.61060000001,"","",{"$f":"IF(AJ1171=\"\",\"\",(AJ1171/#REF!)*$W1171)","v":""},{"$f":"IF(AK1171=\"\",\"\",(AK1171/#REF!)*$W1171)","v":""},{"$f":"IF(AL1171=\"\",\"\",(AL1171/#REF!)*$W1171)","v":""},{"$f":"IF(AM1171=\"\",\"\",(AM1171/#REF!)*$W1171)","v":""},{"$f":"IF(AN1171=\"\",\"\",(AN1171/#REF!)*$W1171)","v":""},{"$f":"IF(AO1171=\"\",\"\",(AO1171/#REF!)*$W1171)","v":""},{"$f":"IF(AP1171=\"\",\"\",(AP1171/#REF!)*$W1171)","v":""},{"$f":"IF(AQ1171=\"\",\"\",(AQ1171/#REF!)*$W1171)","v":""},{"$f":"IF(AR1171=\"\",\"\",(AR1171/#REF!)*$W1171)","v":""},{"$f":"IF(AS1171=\"\",\"\",(AS1171/#REF!)*$W1171)","v":""},{"$f":"IF(AT1171=\"\",\"\",(AT1171/#REF!)*$W1171)","v":""},{"$f":"IF(AU1171=\"\",\"\",(AU1171/#REF!)*$W1171)","v":""},{"$f":"IF(AV1171=\"\",\"\",(AV1171/#REF!)*$W1171)","v":""},{"$f":"IF(AW1171=\"\",\"\",(AW1171/#REF!)*$W1171)","v":""},{"$f":"IF(AX1171=\"\",\"\",(AX1171/#REF!)*$W1171)","v":""},{"$f":"IF(AY1171=\"\",\"\",(AY1171/#REF!)*$W1171)","v":""},""]
[null,12170,null,null,"Sewer Gravity",null,"MC01/SMM/11 - MC01/SMM/10",null,null,450,null,0,276978.41440000001,null,1,276978.41440000001,null,null,{"$f":"IF(Q1175=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1175,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1175,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},276978.41440000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1175=\"\",\"\",(AD1175/#REF!)*$W1175)","v":""},"","",276978.41440000001,"","",{"$f":"IF(AJ1175=\"\",\"\",(AJ1175/#REF!)*$W1175)","v":""},{"$f":"IF(AK1175=\"\",\"\",(AK1175/#REF!)*$W1175)","v":""},{"$f":"IF(AL1175=\"\",\"\",(AL1175/#REF!)*$W1175)","v":""},{"$f":"IF(AM1175=\"\",\"\",(AM1175/#REF!)*$W1175)","v":""},{"$f":"IF(AN1175=\"\",\"\",(AN1175/#REF!)*$W1175)","v":""},{"$f":"IF(AO1175=\"\",\"\",(AO1175/#REF!)*$W1175)","v":""},{"$f":"IF(AP1175=\"\",\"\",(AP1175/#REF!)*$W1175)","v":""},{"$f":"IF(AQ1175=\"\",\"\",(AQ1175/#REF!)*$W1175)","v":""},{"$f":"IF(AR1175=\"\",\"\",(AR1175/#REF!)*$W1175)","v":""},{"$f":"IF(AS1175=\"\",\"\",(AS1175/#REF!)*$W1175)","v":""},{"$f":"IF(AT1175=\"\",\"\",(AT1175/#REF!)*$W1175)","v":""},{"$f":"IF(AU1175=\"\",\"\",(AU1175/#REF!)*$W1175)","v":""},{"$f":"IF(AV1175=\"\",\"\",(AV1175/#REF!)*$W1175)","v":""},{"$f":"IF(AW1175=\"\",\"\",(AW1175/#REF!)*$W1175)","v":""},{"$f":"IF(AX1175=\"\",\"\",(AX1175/#REF!)*$W1175)","v":""},{"$f":"IF(AY1175=\"\",\"\",(AY1175/#REF!)*$W1175)","v":""},""]
[null,12174,null,null,"Sewer Gravity",null,"MC01/SMM/14 - MC01/SMM/13",null,null,450,null,0,209125.49460000001,null,1,209125.49460000001,null,null,{"$f":"IF(Q1179=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1179,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1179,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},209125.49460000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1179=\"\",\"\",(AD1179/#REF!)*$W1179)","v":""},"","",209125.49460000001,"","",{"$f":"IF(AJ1179=\"\",\"\",(AJ1179/#REF!)*$W1179)","v":""},{"$f":"IF(AK1179=\"\",\"\",(AK1179/#REF!)*$W1179)","v":""},{"$f":"IF(AL1179=\"\",\"\",(AL1179/#REF!)*$W1179)","v":""},{"$f":"IF(AM1179=\"\",\"\",(AM1179/#REF!)*$W1179)","v":""},{"$f":"IF(AN1179=\"\",\"\",(AN1179/#REF!)*$W1179)","v":""},{"$f":"IF(AO1179=\"\",\"\",(AO1179/#REF!)*$W1179)","v":""},{"$f":"IF(AP1179=\"\",\"\",(AP1179/#REF!)*$W1179)","v":""},{"$f":"IF(AQ1179=\"\",\"\",(AQ1179/#REF!)*$W1179)","v":""},{"$f":"IF(AR1179=\"\",\"\",(AR1179/#REF!)*$W1179)","v":""},{"$f":"IF(AS1179=\"\",\"\",(AS1179/#REF!)*$W1179)","v":""},{"$f":"IF(AT1179=\"\",\"\",(AT1179/#REF!)*$W1179)","v":""},{"$f":"IF(AU1179=\"\",\"\",(AU1179/#REF!)*$W1179)","v":""},{"$f":"IF(AV1179=\"\",\"\",(AV1179/#REF!)*$W1179)","v":""},{"$f":"IF(AW1179=\"\",\"\",(AW1179/#REF!)*$W1179)","v":""},{"$f":"IF(AX1179=\"\",\"\",(AX1179/#REF!)*$W1179)","v":""},{"$f":"IF(AY1179=\"\",\"\",(AY1179/#REF!)*$W1179)","v":""},""]
[null,12178,null,null,"Sewer Gravity",null,"MC01/SMM/18 - MC01/SMM/17",null,null,375,null,0,92053.029500000004,null,1,92053.029500000004,null,null,{"$f":"IF(Q1184=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1184,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1184,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},92053.029500000004,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1184=\"\",\"\",(AD1184/#REF!)*$W1184)","v":""},"","",92053.029500000004,"","",{"$f":"IF(AJ1184=\"\",\"\",(AJ1184/#REF!)*$W1184)","v":""},{"$f":"IF(AK1184=\"\",\"\",(AK1184/#REF!)*$W1184)","v":""},{"$f":"IF(AL1184=\"\",\"\",(AL1184/#REF!)*$W1184)","v":""},{"$f":"IF(AM1184=\"\",\"\",(AM1184/#REF!)*$W1184)","v":""},{"$f":"IF(AN1184=\"\",\"\",(AN1184/#REF!)*$W1184)","v":""},{"$f":"IF(AO1184=\"\",\"\",(AO1184/#REF!)*$W1184)","v":""},{"$f":"IF(AP1184=\"\",\"\",(AP1184/#REF!)*$W1184)","v":""},{"$f":"IF(AQ1184=\"\",\"\",(AQ1184/#REF!)*$W1184)","v":""},{"$f":"IF(AR1184=\"\",\"\",(AR1184/#REF!)*$W1184)","v":""},{"$f":"IF(AS1184=\"\",\"\",(AS1184/#REF!)*$W1184)","v":""},{"$f":"IF(AT1184=\"\",\"\",(AT1184/#REF!)*$W1184)","v":""},{"$f":"IF(AU1184=\"\",\"\",(AU1184/#REF!)*$W1184)","v":""},{"$f":"IF(AV1184=\"\",\"\",(AV1184/#REF!)*$W1184)","v":""},{"$f":"IF(AW1184=\"\",\"\",(AW1184/#REF!)*$W1184)","v":""},{"$f":"IF(AX1184=\"\",\"\",(AX1184/#REF!)*$W1184)","v":""},{"$f":"IF(AY1184=\"\",\"\",(AY1184/#REF!)*$W1184)","v":""},""]
[null,12182,null,null,"Sewer Gravity",null,"MC01/SMM/22 - MC01/SMM/21",null,null,375,null,0,86947.342799999999,null,1,86947.342799999999,null,null,{"$f":"IF(Q1187=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1187,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1187,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},86947.342799999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1187=\"\",\"\",(AD1187/#REF!)*$W1187)","v":""},"","",86947.342799999999,"","",{"$f":"IF(AJ1187=\"\",\"\",(AJ1187/#REF!)*$W1187)","v":""},{"$f":"IF(AK1187=\"\",\"\",(AK1187/#REF!)*$W1187)","v":""},{"$f":"IF(AL1187=\"\",\"\",(AL1187/#REF!)*$W1187)","v":""},{"$f":"IF(AM1187=\"\",\"\",(AM1187/#REF!)*$W1187)","v":""},{"$f":"IF(AN1187=\"\",\"\",(AN1187/#REF!)*$W1187)","v":""},{"$f":"IF(AO1187=\"\",\"\",(AO1187/#REF!)*$W1187)","v":""},{"$f":"IF(AP1187=\"\",\"\",(AP1187/#REF!)*$W1187)","v":""},{"$f":"IF(AQ1187=\"\",\"\",(AQ1187/#REF!)*$W1187)","v":""},{"$f":"IF(AR1187=\"\",\"\",(AR1187/#REF!)*$W1187)","v":""},{"$f":"IF(AS1187=\"\",\"\",(AS1187/#REF!)*$W1187)","v":""},{"$f":"IF(AT1187=\"\",\"\",(AT1187/#REF!)*$W1187)","v":""},{"$f":"IF(AU1187=\"\",\"\",(AU1187/#REF!)*$W1187)","v":""},{"$f":"IF(AV1187=\"\",\"\",(AV1187/#REF!)*$W1187)","v":""},{"$f":"IF(AW1187=\"\",\"\",(AW1187/#REF!)*$W1187)","v":""},{"$f":"IF(AX1187=\"\",\"\",(AX1187/#REF!)*$W1187)","v":""},{"$f":"IF(AY1187=\"\",\"\",(AY1187/#REF!)*$W1187)","v":""},""]
[null,12184,null,null,"Sewer Gravity",null,"MC01/SMM/23A - MC01/SMM/23",null,null,375,null,0,31275.143700000001,null,1,31275.143700000001,null,null,{"$f":"IF(Q1189=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1189,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1189,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31275.143700000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1189=\"\",\"\",(AD1189/#REF!)*$W1189)","v":""},"","",31275.143700000001,"","",{"$f":"IF(AJ1189=\"\",\"\",(AJ1189/#REF!)*$W1189)","v":""},{"$f":"IF(AK1189=\"\",\"\",(AK1189/#REF!)*$W1189)","v":""},{"$f":"IF(AL1189=\"\",\"\",(AL1189/#REF!)*$W1189)","v":""},{"$f":"IF(AM1189=\"\",\"\",(AM1189/#REF!)*$W1189)","v":""},{"$f":"IF(AN1189=\"\",\"\",(AN1189/#REF!)*$W1189)","v":""},{"$f":"IF(AO1189=\"\",\"\",(AO1189/#REF!)*$W1189)","v":""},{"$f":"IF(AP1189=\"\",\"\",(AP1189/#REF!)*$W1189)","v":""},{"$f":"IF(AQ1189=\"\",\"\",(AQ1189/#REF!)*$W1189)","v":""},{"$f":"IF(AR1189=\"\",\"\",(AR1189/#REF!)*$W1189)","v":""},{"$f":"IF(AS1189=\"\",\"\",(AS1189/#REF!)*$W1189)","v":""},{"$f":"IF(AT1189=\"\",\"\",(AT1189/#REF!)*$W1189)","v":""},{"$f":"IF(AU1189=\"\",\"\",(AU1189/#REF!)*$W1189)","v":""},{"$f":"IF(AV1189=\"\",\"\",(AV1189/#REF!)*$W1189)","v":""},{"$f":"IF(AW1189=\"\",\"\",(AW1189/#REF!)*$W1189)","v":""},{"$f":"IF(AX1189=\"\",\"\",(AX1189/#REF!)*$W1189)","v":""},{"$f":"IF(AY1189=\"\",\"\",(AY1189/#REF!)*$W1189)","v":""},""]
[null,12571,null,null,"Sewer Gravity",null,"MC01/210/2 - MC01/210/1",null,null,225,null,0,99249.292400000006,null,1,99249.292400000006,null,null,{"$f":"IF(Q1194=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1194,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1194,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},99249.292400000006,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1194=\"\",\"\",(AD1194/#REF!)*$W1194)","v":""},"","",99249.292400000006,"","",{"$f":"IF(AJ1194=\"\",\"\",(AJ1194/#REF!)*$W1194)","v":""},{"$f":"IF(AK1194=\"\",\"\",(AK1194/#REF!)*$W1194)","v":""},{"$f":"IF(AL1194=\"\",\"\",(AL1194/#REF!)*$W1194)","v":""},{"$f":"IF(AM1194=\"\",\"\",(AM1194/#REF!)*$W1194)","v":""},{"$f":"IF(AN1194=\"\",\"\",(AN1194/#REF!)*$W1194)","v":""},{"$f":"IF(AO1194=\"\",\"\",(AO1194/#REF!)*$W1194)","v":""},{"$f":"IF(AP1194=\"\",\"\",(AP1194/#REF!)*$W1194)","v":""},{"$f":"IF(AQ1194=\"\",\"\",(AQ1194/#REF!)*$W1194)","v":""},{"$f":"IF(AR1194=\"\",\"\",(AR1194/#REF!)*$W1194)","v":""},{"$f":"IF(AS1194=\"\",\"\",(AS1194/#REF!)*$W1194)","v":""},{"$f":"IF(AT1194=\"\",\"\",(AT1194/#REF!)*$W1194)","v":""},{"$f":"IF(AU1194=\"\",\"\",(AU1194/#REF!)*$W1194)","v":""},{"$f":"IF(AV1194=\"\",\"\",(AV1194/#REF!)*$W1194)","v":""},{"$f":"IF(AW1194=\"\",\"\",(AW1194/#REF!)*$W1194)","v":""},{"$f":"IF(AX1194=\"\",\"\",(AX1194/#REF!)*$W1194)","v":""},{"$f":"IF(AY1194=\"\",\"\",(AY1194/#REF!)*$W1194)","v":""},""]
[null,12572,null,null,"Sewer Gravity",null,"MC01/210/3 - MC01/210/2",null,null,225,null,0,105447.0303,null,1,105447.0303,null,null,{"$f":"IF(Q1195=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1195,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1195,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},105447.0303,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1195=\"\",\"\",(AD1195/#REF!)*$W1195)","v":""},"","",105447.0303,"","",{"$f":"IF(AJ1195=\"\",\"\",(AJ1195/#REF!)*$W1195)","v":""},{"$f":"IF(AK1195=\"\",\"\",(AK1195/#REF!)*$W1195)","v":""},{"$f":"IF(AL1195=\"\",\"\",(AL1195/#REF!)*$W1195)","v":""},{"$f":"IF(AM1195=\"\",\"\",(AM1195/#REF!)*$W1195)","v":""},{"$f":"IF(AN1195=\"\",\"\",(AN1195/#REF!)*$W1195)","v":""},{"$f":"IF(AO1195=\"\",\"\",(AO1195/#REF!)*$W1195)","v":""},{"$f":"IF(AP1195=\"\",\"\",(AP1195/#REF!)*$W1195)","v":""},{"$f":"IF(AQ1195=\"\",\"\",(AQ1195/#REF!)*$W1195)","v":""},{"$f":"IF(AR1195=\"\",\"\",(AR1195/#REF!)*$W1195)","v":""},{"$f":"IF(AS1195=\"\",\"\",(AS1195/#REF!)*$W1195)","v":""},{"$f":"IF(AT1195=\"\",\"\",(AT1195/#REF!)*$W1195)","v":""},{"$f":"IF(AU1195=\"\",\"\",(AU1195/#REF!)*$W1195)","v":""},{"$f":"IF(AV1195=\"\",\"\",(AV1195/#REF!)*$W1195)","v":""},{"$f":"IF(AW1195=\"\",\"\",(AW1195/#REF!)*$W1195)","v":""},{"$f":"IF(AX1195=\"\",\"\",(AX1195/#REF!)*$W1195)","v":""},{"$f":"IF(AY1195=\"\",\"\",(AY1195/#REF!)*$W1195)","v":""},""]
[null,12575,null,null,"Sewer Gravity",null,"MC01/210/6 - MC01/210/5",null,null,225,null,0,122651.0959,null,1,122651.0959,null,null,{"$f":"IF(Q1198=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1198,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1198,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},122651.0959,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1198=\"\",\"\",(AD1198/#REF!)*$W1198)","v":""},"","",122651.0959,"","",{"$f":"IF(AJ1198=\"\",\"\",(AJ1198/#REF!)*$W1198)","v":""},{"$f":"IF(AK1198=\"\",\"\",(AK1198/#REF!)*$W1198)","v":""},{"$f":"IF(AL1198=\"\",\"\",(AL1198/#REF!)*$W1198)","v":""},{"$f":"IF(AM1198=\"\",\"\",(AM1198/#REF!)*$W1198)","v":""},{"$f":"IF(AN1198=\"\",\"\",(AN1198/#REF!)*$W1198)","v":""},{"$f":"IF(AO1198=\"\",\"\",(AO1198/#REF!)*$W1198)","v":""},{"$f":"IF(AP1198=\"\",\"\",(AP1198/#REF!)*$W1198)","v":""},{"$f":"IF(AQ1198=\"\",\"\",(AQ1198/#REF!)*$W1198)","v":""},{"$f":"IF(AR1198=\"\",\"\",(AR1198/#REF!)*$W1198)","v":""},{"$f":"IF(AS1198=\"\",\"\",(AS1198/#REF!)*$W1198)","v":""},{"$f":"IF(AT1198=\"\",\"\",(AT1198/#REF!)*$W1198)","v":""},{"$f":"IF(AU1198=\"\",\"\",(AU1198/#REF!)*$W1198)","v":""},{"$f":"IF(AV1198=\"\",\"\",(AV1198/#REF!)*$W1198)","v":""},{"$f":"IF(AW1198=\"\",\"\",(AW1198/#REF!)*$W1198)","v":""},{"$f":"IF(AX1198=\"\",\"\",(AX1198/#REF!)*$W1198)","v":""},{"$f":"IF(AY1198=\"\",\"\",(AY1198/#REF!)*$W1198)","v":""},""]
[null,12579,null,null,"Sewer Gravity",null,"MC01/210/10 - MC01/210/9",null,null,225,null,0,57358.667500000003,null,1,57358.667500000003,null,null,{"$f":"IF(Q1202=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1202,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1202,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57358.667500000003,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1202=\"\",\"\",(AD1202/#REF!)*$W1202)","v":""},"","",57358.667500000003,"","",{"$f":"IF(AJ1202=\"\",\"\",(AJ1202/#REF!)*$W1202)","v":""},{"$f":"IF(AK1202=\"\",\"\",(AK1202/#REF!)*$W1202)","v":""},{"$f":"IF(AL1202=\"\",\"\",(AL1202/#REF!)*$W1202)","v":""},{"$f":"IF(AM1202=\"\",\"\",(AM1202/#REF!)*$W1202)","v":""},{"$f":"IF(AN1202=\"\",\"\",(AN1202/#REF!)*$W1202)","v":""},{"$f":"IF(AO1202=\"\",\"\",(AO1202/#REF!)*$W1202)","v":""},{"$f":"IF(AP1202=\"\",\"\",(AP1202/#REF!)*$W1202)","v":""},{"$f":"IF(AQ1202=\"\",\"\",(AQ1202/#REF!)*$W1202)","v":""},{"$f":"IF(AR1202=\"\",\"\",(AR1202/#REF!)*$W1202)","v":""},{"$f":"IF(AS1202=\"\",\"\",(AS1202/#REF!)*$W1202)","v":""},{"$f":"IF(AT1202=\"\",\"\",(AT1202/#REF!)*$W1202)","v":""},{"$f":"IF(AU1202=\"\",\"\",(AU1202/#REF!)*$W1202)","v":""},{"$f":"IF(AV1202=\"\",\"\",(AV1202/#REF!)*$W1202)","v":""},{"$f":"IF(AW1202=\"\",\"\",(AW1202/#REF!)*$W1202)","v":""},{"$f":"IF(AX1202=\"\",\"\",(AX1202/#REF!)*$W1202)","v":""},{"$f":"IF(AY1202=\"\",\"\",(AY1202/#REF!)*$W1202)","v":""},""]
[null,12121,null,null,"Sewer Gravity",null,"MC01/KSBS/8 - MC01/KSBS/7",null,null,375,null,0,119655.2545,null,1,119655.2545,null,null,{"$f":"IF(Q1207=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1207,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1207,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},119655.2545,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1207=\"\",\"\",(AD1207/#REF!)*$W1207)","v":""},"","",119655.2545,"","",{"$f":"IF(AJ1207=\"\",\"\",(AJ1207/#REF!)*$W1207)","v":""},{"$f":"IF(AK1207=\"\",\"\",(AK1207/#REF!)*$W1207)","v":""},{"$f":"IF(AL1207=\"\",\"\",(AL1207/#REF!)*$W1207)","v":""},{"$f":"IF(AM1207=\"\",\"\",(AM1207/#REF!)*$W1207)","v":""},{"$f":"IF(AN1207=\"\",\"\",(AN1207/#REF!)*$W1207)","v":""},{"$f":"IF(AO1207=\"\",\"\",(AO1207/#REF!)*$W1207)","v":""},{"$f":"IF(AP1207=\"\",\"\",(AP1207/#REF!)*$W1207)","v":""},{"$f":"IF(AQ1207=\"\",\"\",(AQ1207/#REF!)*$W1207)","v":""},{"$f":"IF(AR1207=\"\",\"\",(AR1207/#REF!)*$W1207)","v":""},{"$f":"IF(AS1207=\"\",\"\",(AS1207/#REF!)*$W1207)","v":""},{"$f":"IF(AT1207=\"\",\"\",(AT1207/#REF!)*$W1207)","v":""},{"$f":"IF(AU1207=\"\",\"\",(AU1207/#REF!)*$W1207)","v":""},{"$f":"IF(AV1207=\"\",\"\",(AV1207/#REF!)*$W1207)","v":""},{"$f":"IF(AW1207=\"\",\"\",(AW1207/#REF!)*$W1207)","v":""},{"$f":"IF(AX1207=\"\",\"\",(AX1207/#REF!)*$W1207)","v":""},{"$f":"IF(AY1207=\"\",\"\",(AY1207/#REF!)*$W1207)","v":""},""]
[null,12118,null,null,"Sewer Gravity",null,"MC01/KSBS/5 - MC01/KSBS/4",null,null,375,null,0,78809.043999999994,null,1,78809.043999999994,null,null,{"$f":"IF(Q1210=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1210,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1210,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},78809.043999999994,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1210=\"\",\"\",(AD1210/#REF!)*$W1210)","v":""},"","",78809.043999999994,"","",{"$f":"IF(AJ1210=\"\",\"\",(AJ1210/#REF!)*$W1210)","v":""},{"$f":"IF(AK1210=\"\",\"\",(AK1210/#REF!)*$W1210)","v":""},{"$f":"IF(AL1210=\"\",\"\",(AL1210/#REF!)*$W1210)","v":""},{"$f":"IF(AM1210=\"\",\"\",(AM1210/#REF!)*$W1210)","v":""},{"$f":"IF(AN1210=\"\",\"\",(AN1210/#REF!)*$W1210)","v":""},{"$f":"IF(AO1210=\"\",\"\",(AO1210/#REF!)*$W1210)","v":""},{"$f":"IF(AP1210=\"\",\"\",(AP1210/#REF!)*$W1210)","v":""},{"$f":"IF(AQ1210=\"\",\"\",(AQ1210/#REF!)*$W1210)","v":""},{"$f":"IF(AR1210=\"\",\"\",(AR1210/#REF!)*$W1210)","v":""},{"$f":"IF(AS1210=\"\",\"\",(AS1210/#REF!)*$W1210)","v":""},{"$f":"IF(AT1210=\"\",\"\",(AT1210/#REF!)*$W1210)","v":""},{"$f":"IF(AU1210=\"\",\"\",(AU1210/#REF!)*$W1210)","v":""},{"$f":"IF(AV1210=\"\",\"\",(AV1210/#REF!)*$W1210)","v":""},{"$f":"IF(AW1210=\"\",\"\",(AW1210/#REF!)*$W1210)","v":""},{"$f":"IF(AX1210=\"\",\"\",(AX1210/#REF!)*$W1210)","v":""},{"$f":"IF(AY1210=\"\",\"\",(AY1210/#REF!)*$W1210)","v":""},""]
[null,12116,null,null,"Sewer Gravity",null,"MC01/KSBS/3 - MC01/KSBS/2",null,null,375,null,0,127595.9566,null,1,127595.9566,null,null,{"$f":"IF(Q1212=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1212,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1212,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},127595.9566,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1212=\"\",\"\",(AD1212/#REF!)*$W1212)","v":""},"","",127595.9566,"","",{"$f":"IF(AJ1212=\"\",\"\",(AJ1212/#REF!)*$W1212)","v":""},{"$f":"IF(AK1212=\"\",\"\",(AK1212/#REF!)*$W1212)","v":""},{"$f":"IF(AL1212=\"\",\"\",(AL1212/#REF!)*$W1212)","v":""},{"$f":"IF(AM1212=\"\",\"\",(AM1212/#REF!)*$W1212)","v":""},{"$f":"IF(AN1212=\"\",\"\",(AN1212/#REF!)*$W1212)","v":""},{"$f":"IF(AO1212=\"\",\"\",(AO1212/#REF!)*$W1212)","v":""},{"$f":"IF(AP1212=\"\",\"\",(AP1212/#REF!)*$W1212)","v":""},{"$f":"IF(AQ1212=\"\",\"\",(AQ1212/#REF!)*$W1212)","v":""},{"$f":"IF(AR1212=\"\",\"\",(AR1212/#REF!)*$W1212)","v":""},{"$f":"IF(AS1212=\"\",\"\",(AS1212/#REF!)*$W1212)","v":""},{"$f":"IF(AT1212=\"\",\"\",(AT1212/#REF!)*$W1212)","v":""},{"$f":"IF(AU1212=\"\",\"\",(AU1212/#REF!)*$W1212)","v":""},{"$f":"IF(AV1212=\"\",\"\",(AV1212/#REF!)*$W1212)","v":""},{"$f":"IF(AW1212=\"\",\"\",(AW1212/#REF!)*$W1212)","v":""},{"$f":"IF(AX1212=\"\",\"\",(AX1212/#REF!)*$W1212)","v":""},{"$f":"IF(AY1212=\"\",\"\",(AY1212/#REF!)*$W1212)","v":""},""]
[null,12125,null,null,"Sewer Gravity",null,"MC01/MKSBS/4 - MC01/MKSBS/3",null,null,300,null,0,109782.7464,null,1,109782.7464,null,null,{"$f":"IF(Q1218=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1218,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1218,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},109782.7464,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1218=\"\",\"\",(AD1218/#REF!)*$W1218)","v":""},"","",109782.7464,"","",{"$f":"IF(AJ1218=\"\",\"\",(AJ1218/#REF!)*$W1218)","v":""},{"$f":"IF(AK1218=\"\",\"\",(AK1218/#REF!)*$W1218)","v":""},{"$f":"IF(AL1218=\"\",\"\",(AL1218/#REF!)*$W1218)","v":""},{"$f":"IF(AM1218=\"\",\"\",(AM1218/#REF!)*$W1218)","v":""},{"$f":"IF(AN1218=\"\",\"\",(AN1218/#REF!)*$W1218)","v":""},{"$f":"IF(AO1218=\"\",\"\",(AO1218/#REF!)*$W1218)","v":""},{"$f":"IF(AP1218=\"\",\"\",(AP1218/#REF!)*$W1218)","v":""},{"$f":"IF(AQ1218=\"\",\"\",(AQ1218/#REF!)*$W1218)","v":""},{"$f":"IF(AR1218=\"\",\"\",(AR1218/#REF!)*$W1218)","v":""},{"$f":"IF(AS1218=\"\",\"\",(AS1218/#REF!)*$W1218)","v":""},{"$f":"IF(AT1218=\"\",\"\",(AT1218/#REF!)*$W1218)","v":""},{"$f":"IF(AU1218=\"\",\"\",(AU1218/#REF!)*$W1218)","v":""},{"$f":"IF(AV1218=\"\",\"\",(AV1218/#REF!)*$W1218)","v":""},{"$f":"IF(AW1218=\"\",\"\",(AW1218/#REF!)*$W1218)","v":""},{"$f":"IF(AX1218=\"\",\"\",(AX1218/#REF!)*$W1218)","v":""},{"$f":"IF(AY1218=\"\",\"\",(AY1218/#REF!)*$W1218)","v":""},""]
[null,12128,null,null,"Sewer Gravity",null,"MC01/MKSBS/7 - MC01/MKSBS/6",null,null,300,null,0,74476.258100000006,null,1,74476.258100000006,null,null,{"$f":"IF(Q1221=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1221,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1221,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},74476.258100000006,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1221=\"\",\"\",(AD1221/#REF!)*$W1221)","v":""},"","",74476.258100000006,"","",{"$f":"IF(AJ1221=\"\",\"\",(AJ1221/#REF!)*$W1221)","v":""},{"$f":"IF(AK1221=\"\",\"\",(AK1221/#REF!)*$W1221)","v":""},{"$f":"IF(AL1221=\"\",\"\",(AL1221/#REF!)*$W1221)","v":""},{"$f":"IF(AM1221=\"\",\"\",(AM1221/#REF!)*$W1221)","v":""},{"$f":"IF(AN1221=\"\",\"\",(AN1221/#REF!)*$W1221)","v":""},{"$f":"IF(AO1221=\"\",\"\",(AO1221/#REF!)*$W1221)","v":""},{"$f":"IF(AP1221=\"\",\"\",(AP1221/#REF!)*$W1221)","v":""},{"$f":"IF(AQ1221=\"\",\"\",(AQ1221/#REF!)*$W1221)","v":""},{"$f":"IF(AR1221=\"\",\"\",(AR1221/#REF!)*$W1221)","v":""},{"$f":"IF(AS1221=\"\",\"\",(AS1221/#REF!)*$W1221)","v":""},{"$f":"IF(AT1221=\"\",\"\",(AT1221/#REF!)*$W1221)","v":""},{"$f":"IF(AU1221=\"\",\"\",(AU1221/#REF!)*$W1221)","v":""},{"$f":"IF(AV1221=\"\",\"\",(AV1221/#REF!)*$W1221)","v":""},{"$f":"IF(AW1221=\"\",\"\",(AW1221/#REF!)*$W1221)","v":""},{"$f":"IF(AX1221=\"\",\"\",(AX1221/#REF!)*$W1221)","v":""},{"$f":"IF(AY1221=\"\",\"\",(AY1221/#REF!)*$W1221)","v":""},""]
[null,11681,null,null,"Sewer Gravity",null,"MC22/350/3 - MC22/350/2",null,null,300,null,0,169718.20600000001,null,1,169718.20600000001,null,null,{"$f":"IF(Q1225=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1225,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1225,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},169718.20600000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1225=\"\",\"\",(AD1225/#REF!)*$W1225)","v":""},"","",169718.20600000001,"","",{"$f":"IF(AJ1225=\"\",\"\",(AJ1225/#REF!)*$W1225)","v":""},{"$f":"IF(AK1225=\"\",\"\",(AK1225/#REF!)*$W1225)","v":""},{"$f":"IF(AL1225=\"\",\"\",(AL1225/#REF!)*$W1225)","v":""},{"$f":"IF(AM1225=\"\",\"\",(AM1225/#REF!)*$W1225)","v":""},{"$f":"IF(AN1225=\"\",\"\",(AN1225/#REF!)*$W1225)","v":""},{"$f":"IF(AO1225=\"\",\"\",(AO1225/#REF!)*$W1225)","v":""},{"$f":"IF(AP1225=\"\",\"\",(AP1225/#REF!)*$W1225)","v":""},{"$f":"IF(AQ1225=\"\",\"\",(AQ1225/#REF!)*$W1225)","v":""},{"$f":"IF(AR1225=\"\",\"\",(AR1225/#REF!)*$W1225)","v":""},{"$f":"IF(AS1225=\"\",\"\",(AS1225/#REF!)*$W1225)","v":""},{"$f":"IF(AT1225=\"\",\"\",(AT1225/#REF!)*$W1225)","v":""},{"$f":"IF(AU1225=\"\",\"\",(AU1225/#REF!)*$W1225)","v":""},{"$f":"IF(AV1225=\"\",\"\",(AV1225/#REF!)*$W1225)","v":""},{"$f":"IF(AW1225=\"\",\"\",(AW1225/#REF!)*$W1225)","v":""},{"$f":"IF(AX1225=\"\",\"\",(AX1225/#REF!)*$W1225)","v":""},{"$f":"IF(AY1225=\"\",\"\",(AY1225/#REF!)*$W1225)","v":""},""]
[null,11682,null,null,"Sewer Gravity",null,"MC22/350/4 - MC22/350/3",null,null,300,null,0,203214.38430000001,null,1,203214.38430000001,null,null,{"$f":"IF(Q1226=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1226,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1226,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},203214.38430000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1226=\"\",\"\",(AD1226/#REF!)*$W1226)","v":""},"","",203214.38430000001,"","",{"$f":"IF(AJ1226=\"\",\"\",(AJ1226/#REF!)*$W1226)","v":""},{"$f":"IF(AK1226=\"\",\"\",(AK1226/#REF!)*$W1226)","v":""},{"$f":"IF(AL1226=\"\",\"\",(AL1226/#REF!)*$W1226)","v":""},{"$f":"IF(AM1226=\"\",\"\",(AM1226/#REF!)*$W1226)","v":""},{"$f":"IF(AN1226=\"\",\"\",(AN1226/#REF!)*$W1226)","v":""},{"$f":"IF(AO1226=\"\",\"\",(AO1226/#REF!)*$W1226)","v":""},{"$f":"IF(AP1226=\"\",\"\",(AP1226/#REF!)*$W1226)","v":""},{"$f":"IF(AQ1226=\"\",\"\",(AQ1226/#REF!)*$W1226)","v":""},{"$f":"IF(AR1226=\"\",\"\",(AR1226/#REF!)*$W1226)","v":""},{"$f":"IF(AS1226=\"\",\"\",(AS1226/#REF!)*$W1226)","v":""},{"$f":"IF(AT1226=\"\",\"\",(AT1226/#REF!)*$W1226)","v":""},{"$f":"IF(AU1226=\"\",\"\",(AU1226/#REF!)*$W1226)","v":""},{"$f":"IF(AV1226=\"\",\"\",(AV1226/#REF!)*$W1226)","v":""},{"$f":"IF(AW1226=\"\",\"\",(AW1226/#REF!)*$W1226)","v":""},{"$f":"IF(AX1226=\"\",\"\",(AX1226/#REF!)*$W1226)","v":""},{"$f":"IF(AY1226=\"\",\"\",(AY1226/#REF!)*$W1226)","v":""},""]
[null,11686,null,null,"Sewer Gravity",null,"MC22/350/8 - MC22/350/7",null,null,300,null,{"$f":"IF(H1230=SewerTYPE1,VLOOKUP(J1230,SewerUnitrates1,2,FALSE),IF(H1230=SEWERTYPE2,VLOOKUP((J1230&\"_\"&K1230),Sewerrates2,2,FALSE),0))","v":0},132513.23560000001,null,{"$f":"IF(N1230=\"\",1,VLOOKUP(N1230,Sewersitecond,2,FALSE))","v":1},132513.23560000001,null,null,{"$f":"IF(Q1230=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1230,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1230,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},132513.23560000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1230=\"\",\"\",(AD1230/#REF!)*$W1230)","v":""},"","",132513.23560000001,"","",{"$f":"IF(AJ1230=\"\",\"\",(AJ1230/#REF!)*$W1230)","v":""},{"$f":"IF(AK1230=\"\",\"\",(AK1230/#REF!)*$W1230)","v":""},{"$f":"IF(AL1230=\"\",\"\",(AL1230/#REF!)*$W1230)","v":""},{"$f":"IF(AM1230=\"\",\"\",(AM1230/#REF!)*$W1230)","v":""},{"$f":"IF(AN1230=\"\",\"\",(AN1230/#REF!)*$W1230)","v":""},{"$f":"IF(AO1230=\"\",\"\",(AO1230/#REF!)*$W1230)","v":""},{"$f":"IF(AP1230=\"\",\"\",(AP1230/#REF!)*$W1230)","v":""},{"$f":"IF(AQ1230=\"\",\"\",(AQ1230/#REF!)*$W1230)","v":""},{"$f":"IF(AR1230=\"\",\"\",(AR1230/#REF!)*$W1230)","v":""},{"$f":"IF(AS1230=\"\",\"\",(AS1230/#REF!)*$W1230)","v":""},{"$f":"IF(AT1230=\"\",\"\",(AT1230/#REF!)*$W1230)","v":""},{"$f":"IF(AU1230=\"\",\"\",(AU1230/#REF!)*$W1230)","v":""},{"$f":"IF(AV1230=\"\",\"\",(AV1230/#REF!)*$W1230)","v":""},{"$f":"IF(AW1230=\"\",\"\",(AW1230/#REF!)*$W1230)","v":""},{"$f":"IF(AX1230=\"\",\"\",(AX1230/#REF!)*$W1230)","v":""},{"$f":"IF(AY1230=\"\",\"\",(AY1230/#REF!)*$W1230)","v":""},""]
[null,11005,null,null,"Sewer Gravity",null,"MC21/303/2 - MC21/303/1",null,null,225,null,0,97454.085600000006,null,1,97454.085600000006,null,null,{"$f":"IF(Q1234=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1234,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1234,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},97454.085600000006,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1234=\"\",\"\",(AD1234/#REF!)*$W1234)","v":""},"","",97454.085600000006,"","",{"$f":"IF(AJ1234=\"\",\"\",(AJ1234/#REF!)*$W1234)","v":""},{"$f":"IF(AK1234=\"\",\"\",(AK1234/#REF!)*$W1234)","v":""},{"$f":"IF(AL1234=\"\",\"\",(AL1234/#REF!)*$W1234)","v":""},{"$f":"IF(AM1234=\"\",\"\",(AM1234/#REF!)*$W1234)","v":""},{"$f":"IF(AN1234=\"\",\"\",(AN1234/#REF!)*$W1234)","v":""},{"$f":"IF(AO1234=\"\",\"\",(AO1234/#REF!)*$W1234)","v":""},{"$f":"IF(AP1234=\"\",\"\",(AP1234/#REF!)*$W1234)","v":""},{"$f":"IF(AQ1234=\"\",\"\",(AQ1234/#REF!)*$W1234)","v":""},{"$f":"IF(AR1234=\"\",\"\",(AR1234/#REF!)*$W1234)","v":""},{"$f":"IF(AS1234=\"\",\"\",(AS1234/#REF!)*$W1234)","v":""},{"$f":"IF(AT1234=\"\",\"\",(AT1234/#REF!)*$W1234)","v":""},{"$f":"IF(AU1234=\"\",\"\",(AU1234/#REF!)*$W1234)","v":""},{"$f":"IF(AV1234=\"\",\"\",(AV1234/#REF!)*$W1234)","v":""},{"$f":"IF(AW1234=\"\",\"\",(AW1234/#REF!)*$W1234)","v":""},{"$f":"IF(AX1234=\"\",\"\",(AX1234/#REF!)*$W1234)","v":""},{"$f":"IF(AY1234=\"\",\"\",(AY1234/#REF!)*$W1234)","v":""},""]
[null,11008,null,null,"Sewer Gravity",null,"MC21/303/5 - MC21/303/4",null,null,225,null,0,49048.178800000002,null,1,49048.178800000002,null,null,{"$f":"IF(Q1239=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1239,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1239,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49048.178800000002,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1239=\"\",\"\",(AD1239/#REF!)*$W1239)","v":""},"","",49048.178800000002,"","",{"$f":"IF(AJ1239=\"\",\"\",(AJ1239/#REF!)*$W1239)","v":""},{"$f":"IF(AK1239=\"\",\"\",(AK1239/#REF!)*$W1239)","v":""},{"$f":"IF(AL1239=\"\",\"\",(AL1239/#REF!)*$W1239)","v":""},{"$f":"IF(AM1239=\"\",\"\",(AM1239/#REF!)*$W1239)","v":""},{"$f":"IF(AN1239=\"\",\"\",(AN1239/#REF!)*$W1239)","v":""},{"$f":"IF(AO1239=\"\",\"\",(AO1239/#REF!)*$W1239)","v":""},{"$f":"IF(AP1239=\"\",\"\",(AP1239/#REF!)*$W1239)","v":""},{"$f":"IF(AQ1239=\"\",\"\",(AQ1239/#REF!)*$W1239)","v":""},{"$f":"IF(AR1239=\"\",\"\",(AR1239/#REF!)*$W1239)","v":""},{"$f":"IF(AS1239=\"\",\"\",(AS1239/#REF!)*$W1239)","v":""},{"$f":"IF(AT1239=\"\",\"\",(AT1239/#REF!)*$W1239)","v":""},{"$f":"IF(AU1239=\"\",\"\",(AU1239/#REF!)*$W1239)","v":""},{"$f":"IF(AV1239=\"\",\"\",(AV1239/#REF!)*$W1239)","v":""},{"$f":"IF(AW1239=\"\",\"\",(AW1239/#REF!)*$W1239)","v":""},{"$f":"IF(AX1239=\"\",\"\",(AX1239/#REF!)*$W1239)","v":""},{"$f":"IF(AY1239=\"\",\"\",(AY1239/#REF!)*$W1239)","v":""},""]
[null,11011,null,null,"Sewer Gravity",null,"MC21/303/8 - MC21/303/7",null,null,225,null,0,65098.828600000001,null,1,65098.828600000001,null,null,{"$f":"IF(Q1242=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1242,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1242,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},65098.828600000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1242=\"\",\"\",(AD1242/#REF!)*$W1242)","v":""},"","",65098.828600000001,"","",{"$f":"IF(AJ1242=\"\",\"\",(AJ1242/#REF!)*$W1242)","v":""},{"$f":"IF(AK1242=\"\",\"\",(AK1242/#REF!)*$W1242)","v":""},{"$f":"IF(AL1242=\"\",\"\",(AL1242/#REF!)*$W1242)","v":""},{"$f":"IF(AM1242=\"\",\"\",(AM1242/#REF!)*$W1242)","v":""},{"$f":"IF(AN1242=\"\",\"\",(AN1242/#REF!)*$W1242)","v":""},{"$f":"IF(AO1242=\"\",\"\",(AO1242/#REF!)*$W1242)","v":""},{"$f":"IF(AP1242=\"\",\"\",(AP1242/#REF!)*$W1242)","v":""},{"$f":"IF(AQ1242=\"\",\"\",(AQ1242/#REF!)*$W1242)","v":""},{"$f":"IF(AR1242=\"\",\"\",(AR1242/#REF!)*$W1242)","v":""},{"$f":"IF(AS1242=\"\",\"\",(AS1242/#REF!)*$W1242)","v":""},{"$f":"IF(AT1242=\"\",\"\",(AT1242/#REF!)*$W1242)","v":""},{"$f":"IF(AU1242=\"\",\"\",(AU1242/#REF!)*$W1242)","v":""},{"$f":"IF(AV1242=\"\",\"\",(AV1242/#REF!)*$W1242)","v":""},{"$f":"IF(AW1242=\"\",\"\",(AW1242/#REF!)*$W1242)","v":""},{"$f":"IF(AX1242=\"\",\"\",(AX1242/#REF!)*$W1242)","v":""},{"$f":"IF(AY1242=\"\",\"\",(AY1242/#REF!)*$W1242)","v":""},""]
[null,11013,null,null,"Sewer Gravity",null,"MC21/303/10 - MC21/303/9",null,null,225,null,0,41588.475299999998,null,1,41588.475299999998,null,null,{"$f":"IF(Q1244=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1244,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1244,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41588.475299999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1244=\"\",\"\",(AD1244/#REF!)*$W1244)","v":""},"","",41588.475299999998,"","",{"$f":"IF(AJ1244=\"\",\"\",(AJ1244/#REF!)*$W1244)","v":""},{"$f":"IF(AK1244=\"\",\"\",(AK1244/#REF!)*$W1244)","v":""},{"$f":"IF(AL1244=\"\",\"\",(AL1244/#REF!)*$W1244)","v":""},{"$f":"IF(AM1244=\"\",\"\",(AM1244/#REF!)*$W1244)","v":""},{"$f":"IF(AN1244=\"\",\"\",(AN1244/#REF!)*$W1244)","v":""},{"$f":"IF(AO1244=\"\",\"\",(AO1244/#REF!)*$W1244)","v":""},{"$f":"IF(AP1244=\"\",\"\",(AP1244/#REF!)*$W1244)","v":""},{"$f":"IF(AQ1244=\"\",\"\",(AQ1244/#REF!)*$W1244)","v":""},{"$f":"IF(AR1244=\"\",\"\",(AR1244/#REF!)*$W1244)","v":""},{"$f":"IF(AS1244=\"\",\"\",(AS1244/#REF!)*$W1244)","v":""},{"$f":"IF(AT1244=\"\",\"\",(AT1244/#REF!)*$W1244)","v":""},{"$f":"IF(AU1244=\"\",\"\",(AU1244/#REF!)*$W1244)","v":""},{"$f":"IF(AV1244=\"\",\"\",(AV1244/#REF!)*$W1244)","v":""},{"$f":"IF(AW1244=\"\",\"\",(AW1244/#REF!)*$W1244)","v":""},{"$f":"IF(AX1244=\"\",\"\",(AX1244/#REF!)*$W1244)","v":""},{"$f":"IF(AY1244=\"\",\"\",(AY1244/#REF!)*$W1244)","v":""},""]
[null,10992,null,null,"Sewer Gravity",null,"MC21/300/9 - MC21/300/8",null,null,225,null,0,49101.044199999997,null,1,49101.044199999997,null,null,{"$f":"IF(Q1249=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1249,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1249,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49101.044199999997,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1249=\"\",\"\",(AD1249/#REF!)*$W1249)","v":""},"","",49101.044199999997,"","",{"$f":"IF(AJ1249=\"\",\"\",(AJ1249/#REF!)*$W1249)","v":""},{"$f":"IF(AK1249=\"\",\"\",(AK1249/#REF!)*$W1249)","v":""},{"$f":"IF(AL1249=\"\",\"\",(AL1249/#REF!)*$W1249)","v":""},{"$f":"IF(AM1249=\"\",\"\",(AM1249/#REF!)*$W1249)","v":""},{"$f":"IF(AN1249=\"\",\"\",(AN1249/#REF!)*$W1249)","v":""},{"$f":"IF(AO1249=\"\",\"\",(AO1249/#REF!)*$W1249)","v":""},{"$f":"IF(AP1249=\"\",\"\",(AP1249/#REF!)*$W1249)","v":""},{"$f":"IF(AQ1249=\"\",\"\",(AQ1249/#REF!)*$W1249)","v":""},{"$f":"IF(AR1249=\"\",\"\",(AR1249/#REF!)*$W1249)","v":""},{"$f":"IF(AS1249=\"\",\"\",(AS1249/#REF!)*$W1249)","v":""},{"$f":"IF(AT1249=\"\",\"\",(AT1249/#REF!)*$W1249)","v":""},{"$f":"IF(AU1249=\"\",\"\",(AU1249/#REF!)*$W1249)","v":""},{"$f":"IF(AV1249=\"\",\"\",(AV1249/#REF!)*$W1249)","v":""},{"$f":"IF(AW1249=\"\",\"\",(AW1249/#REF!)*$W1249)","v":""},{"$f":"IF(AX1249=\"\",\"\",(AX1249/#REF!)*$W1249)","v":""},{"$f":"IF(AY1249=\"\",\"\",(AY1249/#REF!)*$W1249)","v":""},""]
[null,10993,null,null,"Sewer Gravity",null,"MC21/300/10 - MC21/300/9",null,null,225,null,0,38575.575599999996,null,1,38575.575599999996,null,null,{"$f":"IF(Q1250=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1250,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1250,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38575.575599999996,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1250=\"\",\"\",(AD1250/#REF!)*$W1250)","v":""},"","",38575.575599999996,"","",{"$f":"IF(AJ1250=\"\",\"\",(AJ1250/#REF!)*$W1250)","v":""},{"$f":"IF(AK1250=\"\",\"\",(AK1250/#REF!)*$W1250)","v":""},{"$f":"IF(AL1250=\"\",\"\",(AL1250/#REF!)*$W1250)","v":""},{"$f":"IF(AM1250=\"\",\"\",(AM1250/#REF!)*$W1250)","v":""},{"$f":"IF(AN1250=\"\",\"\",(AN1250/#REF!)*$W1250)","v":""},{"$f":"IF(AO1250=\"\",\"\",(AO1250/#REF!)*$W1250)","v":""},{"$f":"IF(AP1250=\"\",\"\",(AP1250/#REF!)*$W1250)","v":""},{"$f":"IF(AQ1250=\"\",\"\",(AQ1250/#REF!)*$W1250)","v":""},{"$f":"IF(AR1250=\"\",\"\",(AR1250/#REF!)*$W1250)","v":""},{"$f":"IF(AS1250=\"\",\"\",(AS1250/#REF!)*$W1250)","v":""},{"$f":"IF(AT1250=\"\",\"\",(AT1250/#REF!)*$W1250)","v":""},{"$f":"IF(AU1250=\"\",\"\",(AU1250/#REF!)*$W1250)","v":""},{"$f":"IF(AV1250=\"\",\"\",(AV1250/#REF!)*$W1250)","v":""},{"$f":"IF(AW1250=\"\",\"\",(AW1250/#REF!)*$W1250)","v":""},{"$f":"IF(AX1250=\"\",\"\",(AX1250/#REF!)*$W1250)","v":""},{"$f":"IF(AY1250=\"\",\"\",(AY1250/#REF!)*$W1250)","v":""},""]
[null,16575,null,null,"Sewer Gravity",null,"MC21/300/1 - PSMC21",null,null,300,null,0,19731.175299999999,null,1,19731.175299999999,null,null,{"$f":"IF(Q1253=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1253,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1253,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19731.175299999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1253=\"\",\"\",(AD1253/#REF!)*$W1253)","v":""},"","",19731.175299999999,"","",{"$f":"IF(AJ1253=\"\",\"\",(AJ1253/#REF!)*$W1253)","v":""},{"$f":"IF(AK1253=\"\",\"\",(AK1253/#REF!)*$W1253)","v":""},{"$f":"IF(AL1253=\"\",\"\",(AL1253/#REF!)*$W1253)","v":""},{"$f":"IF(AM1253=\"\",\"\",(AM1253/#REF!)*$W1253)","v":""},{"$f":"IF(AN1253=\"\",\"\",(AN1253/#REF!)*$W1253)","v":""},{"$f":"IF(AO1253=\"\",\"\",(AO1253/#REF!)*$W1253)","v":""},{"$f":"IF(AP1253=\"\",\"\",(AP1253/#REF!)*$W1253)","v":""},{"$f":"IF(AQ1253=\"\",\"\",(AQ1253/#REF!)*$W1253)","v":""},{"$f":"IF(AR1253=\"\",\"\",(AR1253/#REF!)*$W1253)","v":""},{"$f":"IF(AS1253=\"\",\"\",(AS1253/#REF!)*$W1253)","v":""},{"$f":"IF(AT1253=\"\",\"\",(AT1253/#REF!)*$W1253)","v":""},{"$f":"IF(AU1253=\"\",\"\",(AU1253/#REF!)*$W1253)","v":""},{"$f":"IF(AV1253=\"\",\"\",(AV1253/#REF!)*$W1253)","v":""},{"$f":"IF(AW1253=\"\",\"\",(AW1253/#REF!)*$W1253)","v":""},{"$f":"IF(AX1253=\"\",\"\",(AX1253/#REF!)*$W1253)","v":""},{"$f":"IF(AY1253=\"\",\"\",(AY1253/#REF!)*$W1253)","v":""},""]
[null,26233,null,null,"Sewer Gravity",null,"BC04/403/5 - BC04/403/4",null,null,225,null,0,66565.385500000004,null,1,66565.385500000004,null,null,{"$f":"IF(Q1258=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1258,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1258,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},66565.385500000004,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1258=\"\",\"\",(AD1258/#REF!)*$W1258)","v":""},"","",66565.385500000004,"","",{"$f":"IF(AJ1258=\"\",\"\",(AJ1258/#REF!)*$W1258)","v":""},{"$f":"IF(AK1258=\"\",\"\",(AK1258/#REF!)*$W1258)","v":""},{"$f":"IF(AL1258=\"\",\"\",(AL1258/#REF!)*$W1258)","v":""},{"$f":"IF(AM1258=\"\",\"\",(AM1258/#REF!)*$W1258)","v":""},{"$f":"IF(AN1258=\"\",\"\",(AN1258/#REF!)*$W1258)","v":""},{"$f":"IF(AO1258=\"\",\"\",(AO1258/#REF!)*$W1258)","v":""},{"$f":"IF(AP1258=\"\",\"\",(AP1258/#REF!)*$W1258)","v":""},{"$f":"IF(AQ1258=\"\",\"\",(AQ1258/#REF!)*$W1258)","v":""},{"$f":"IF(AR1258=\"\",\"\",(AR1258/#REF!)*$W1258)","v":""},{"$f":"IF(AS1258=\"\",\"\",(AS1258/#REF!)*$W1258)","v":""},{"$f":"IF(AT1258=\"\",\"\",(AT1258/#REF!)*$W1258)","v":""},{"$f":"IF(AU1258=\"\",\"\",(AU1258/#REF!)*$W1258)","v":""},{"$f":"IF(AV1258=\"\",\"\",(AV1258/#REF!)*$W1258)","v":""},{"$f":"IF(AW1258=\"\",\"\",(AW1258/#REF!)*$W1258)","v":""},{"$f":"IF(AX1258=\"\",\"\",(AX1258/#REF!)*$W1258)","v":""},{"$f":"IF(AY1258=\"\",\"\",(AY1258/#REF!)*$W1258)","v":""},""]
[null,26229,null,null,"Sewer Gravity",null,"BC04/403/1 - BC04/400/5",null,null,225,null,0,37397.199399999998,null,1,37397.199399999998,null,null,{"$f":"IF(Q1262=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1262,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1262,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37397.199399999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1262=\"\",\"\",(AD1262/#REF!)*$W1262)","v":""},"","",37397.199399999998,"","",{"$f":"IF(AJ1262=\"\",\"\",(AJ1262/#REF!)*$W1262)","v":""},{"$f":"IF(AK1262=\"\",\"\",(AK1262/#REF!)*$W1262)","v":""},{"$f":"IF(AL1262=\"\",\"\",(AL1262/#REF!)*$W1262)","v":""},{"$f":"IF(AM1262=\"\",\"\",(AM1262/#REF!)*$W1262)","v":""},{"$f":"IF(AN1262=\"\",\"\",(AN1262/#REF!)*$W1262)","v":""},{"$f":"IF(AO1262=\"\",\"\",(AO1262/#REF!)*$W1262)","v":""},{"$f":"IF(AP1262=\"\",\"\",(AP1262/#REF!)*$W1262)","v":""},{"$f":"IF(AQ1262=\"\",\"\",(AQ1262/#REF!)*$W1262)","v":""},{"$f":"IF(AR1262=\"\",\"\",(AR1262/#REF!)*$W1262)","v":""},{"$f":"IF(AS1262=\"\",\"\",(AS1262/#REF!)*$W1262)","v":""},{"$f":"IF(AT1262=\"\",\"\",(AT1262/#REF!)*$W1262)","v":""},{"$f":"IF(AU1262=\"\",\"\",(AU1262/#REF!)*$W1262)","v":""},{"$f":"IF(AV1262=\"\",\"\",(AV1262/#REF!)*$W1262)","v":""},{"$f":"IF(AW1262=\"\",\"\",(AW1262/#REF!)*$W1262)","v":""},{"$f":"IF(AX1262=\"\",\"\",(AX1262/#REF!)*$W1262)","v":""},{"$f":"IF(AY1262=\"\",\"\",(AY1262/#REF!)*$W1262)","v":""},""]
[null,27265,null,null,"Sewer Gravity",null,"BC04/400/3A - BC04/400/3",null,null,225,null,0,37293.285000000003,null,1,37293.285000000003,null,null,{"$f":"IF(Q1265=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1265,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1265,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37293.285000000003,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1265=\"\",\"\",(AD1265/#REF!)*$W1265)","v":""},"","",37293.285000000003,"","",{"$f":"IF(AJ1265=\"\",\"\",(AJ1265/#REF!)*$W1265)","v":""},{"$f":"IF(AK1265=\"\",\"\",(AK1265/#REF!)*$W1265)","v":""},{"$f":"IF(AL1265=\"\",\"\",(AL1265/#REF!)*$W1265)","v":""},{"$f":"IF(AM1265=\"\",\"\",(AM1265/#REF!)*$W1265)","v":""},{"$f":"IF(AN1265=\"\",\"\",(AN1265/#REF!)*$W1265)","v":""},{"$f":"IF(AO1265=\"\",\"\",(AO1265/#REF!)*$W1265)","v":""},{"$f":"IF(AP1265=\"\",\"\",(AP1265/#REF!)*$W1265)","v":""},{"$f":"IF(AQ1265=\"\",\"\",(AQ1265/#REF!)*$W1265)","v":""},{"$f":"IF(AR1265=\"\",\"\",(AR1265/#REF!)*$W1265)","v":""},{"$f":"IF(AS1265=\"\",\"\",(AS1265/#REF!)*$W1265)","v":""},{"$f":"IF(AT1265=\"\",\"\",(AT1265/#REF!)*$W1265)","v":""},{"$f":"IF(AU1265=\"\",\"\",(AU1265/#REF!)*$W1265)","v":""},{"$f":"IF(AV1265=\"\",\"\",(AV1265/#REF!)*$W1265)","v":""},{"$f":"IF(AW1265=\"\",\"\",(AW1265/#REF!)*$W1265)","v":""},{"$f":"IF(AX1265=\"\",\"\",(AX1265/#REF!)*$W1265)","v":""},{"$f":"IF(AY1265=\"\",\"\",(AY1265/#REF!)*$W1265)","v":""},""]
[null,26115,null,null,"Sewer Gravity",null,"BC04/400/2 - BC04/400/1",null,null,225,null,0,55779.366199999997,null,1,55779.366199999997,null,null,{"$f":"IF(Q1267=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1267,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1267,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55779.366199999997,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1267=\"\",\"\",(AD1267/#REF!)*$W1267)","v":""},"","",55779.366199999997,"","",{"$f":"IF(AJ1267=\"\",\"\",(AJ1267/#REF!)*$W1267)","v":""},{"$f":"IF(AK1267=\"\",\"\",(AK1267/#REF!)*$W1267)","v":""},{"$f":"IF(AL1267=\"\",\"\",(AL1267/#REF!)*$W1267)","v":""},{"$f":"IF(AM1267=\"\",\"\",(AM1267/#REF!)*$W1267)","v":""},{"$f":"IF(AN1267=\"\",\"\",(AN1267/#REF!)*$W1267)","v":""},{"$f":"IF(AO1267=\"\",\"\",(AO1267/#REF!)*$W1267)","v":""},{"$f":"IF(AP1267=\"\",\"\",(AP1267/#REF!)*$W1267)","v":""},{"$f":"IF(AQ1267=\"\",\"\",(AQ1267/#REF!)*$W1267)","v":""},{"$f":"IF(AR1267=\"\",\"\",(AR1267/#REF!)*$W1267)","v":""},{"$f":"IF(AS1267=\"\",\"\",(AS1267/#REF!)*$W1267)","v":""},{"$f":"IF(AT1267=\"\",\"\",(AT1267/#REF!)*$W1267)","v":""},{"$f":"IF(AU1267=\"\",\"\",(AU1267/#REF!)*$W1267)","v":""},{"$f":"IF(AV1267=\"\",\"\",(AV1267/#REF!)*$W1267)","v":""},{"$f":"IF(AW1267=\"\",\"\",(AW1267/#REF!)*$W1267)","v":""},{"$f":"IF(AX1267=\"\",\"\",(AX1267/#REF!)*$W1267)","v":""},{"$f":"IF(AY1267=\"\",\"\",(AY1267/#REF!)*$W1267)","v":""},""]
[null,26220,null,null,"Sewer Gravity",null,"BC04/401/7 - BC04/401/6",null,null,150,null,0,46482.662799999998,null,1,46482.662799999998,null,null,{"$f":"IF(Q1273=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1273,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1273,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46482.662799999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1273=\"\",\"\",(AD1273/#REF!)*$W1273)","v":""},"","",46482.662799999998,"","",{"$f":"IF(AJ1273=\"\",\"\",(AJ1273/#REF!)*$W1273)","v":""},{"$f":"IF(AK1273=\"\",\"\",(AK1273/#REF!)*$W1273)","v":""},{"$f":"IF(AL1273=\"\",\"\",(AL1273/#REF!)*$W1273)","v":""},{"$f":"IF(AM1273=\"\",\"\",(AM1273/#REF!)*$W1273)","v":""},{"$f":"IF(AN1273=\"\",\"\",(AN1273/#REF!)*$W1273)","v":""},{"$f":"IF(AO1273=\"\",\"\",(AO1273/#REF!)*$W1273)","v":""},{"$f":"IF(AP1273=\"\",\"\",(AP1273/#REF!)*$W1273)","v":""},{"$f":"IF(AQ1273=\"\",\"\",(AQ1273/#REF!)*$W1273)","v":""},{"$f":"IF(AR1273=\"\",\"\",(AR1273/#REF!)*$W1273)","v":""},{"$f":"IF(AS1273=\"\",\"\",(AS1273/#REF!)*$W1273)","v":""},{"$f":"IF(AT1273=\"\",\"\",(AT1273/#REF!)*$W1273)","v":""},{"$f":"IF(AU1273=\"\",\"\",(AU1273/#REF!)*$W1273)","v":""},{"$f":"IF(AV1273=\"\",\"\",(AV1273/#REF!)*$W1273)","v":""},{"$f":"IF(AW1273=\"\",\"\",(AW1273/#REF!)*$W1273)","v":""},{"$f":"IF(AX1273=\"\",\"\",(AX1273/#REF!)*$W1273)","v":""},{"$f":"IF(AY1273=\"\",\"\",(AY1273/#REF!)*$W1273)","v":""},""]
[null,26223,null,null,"Sewer Gravity",null,"BC04/401/10 - BC04/401/9",null,null,150,null,0,22167.7618,null,1,22167.7618,null,null,{"$f":"IF(Q1276=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1276,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1276,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22167.7618,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1276=\"\",\"\",(AD1276/#REF!)*$W1276)","v":""},"","",22167.7618,"","",{"$f":"IF(AJ1276=\"\",\"\",(AJ1276/#REF!)*$W1276)","v":""},{"$f":"IF(AK1276=\"\",\"\",(AK1276/#REF!)*$W1276)","v":""},{"$f":"IF(AL1276=\"\",\"\",(AL1276/#REF!)*$W1276)","v":""},{"$f":"IF(AM1276=\"\",\"\",(AM1276/#REF!)*$W1276)","v":""},{"$f":"IF(AN1276=\"\",\"\",(AN1276/#REF!)*$W1276)","v":""},{"$f":"IF(AO1276=\"\",\"\",(AO1276/#REF!)*$W1276)","v":""},{"$f":"IF(AP1276=\"\",\"\",(AP1276/#REF!)*$W1276)","v":""},{"$f":"IF(AQ1276=\"\",\"\",(AQ1276/#REF!)*$W1276)","v":""},{"$f":"IF(AR1276=\"\",\"\",(AR1276/#REF!)*$W1276)","v":""},{"$f":"IF(AS1276=\"\",\"\",(AS1276/#REF!)*$W1276)","v":""},{"$f":"IF(AT1276=\"\",\"\",(AT1276/#REF!)*$W1276)","v":""},{"$f":"IF(AU1276=\"\",\"\",(AU1276/#REF!)*$W1276)","v":""},{"$f":"IF(AV1276=\"\",\"\",(AV1276/#REF!)*$W1276)","v":""},{"$f":"IF(AW1276=\"\",\"\",(AW1276/#REF!)*$W1276)","v":""},{"$f":"IF(AX1276=\"\",\"\",(AX1276/#REF!)*$W1276)","v":""},{"$f":"IF(AY1276=\"\",\"\",(AY1276/#REF!)*$W1276)","v":""},""]
[null,17578,null,null,"Sewer Rising",null,"PSMC19 - MC14/1000A/1",null,null,100,null,0,110415.36,null,1,110415.36,null,null,{"$f":"IF(Q1280=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1280,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1280,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110415.36,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1280=\"\",\"\",(AD1280/#REF!)*$W1280)","v":""},"","",110415.36,"","",{"$f":"IF(AJ1280=\"\",\"\",(AJ1280/#REF!)*$W1280)","v":""},{"$f":"IF(AK1280=\"\",\"\",(AK1280/#REF!)*$W1280)","v":""},{"$f":"IF(AL1280=\"\",\"\",(AL1280/#REF!)*$W1280)","v":""},{"$f":"IF(AM1280=\"\",\"\",(AM1280/#REF!)*$W1280)","v":""},{"$f":"IF(AN1280=\"\",\"\",(AN1280/#REF!)*$W1280)","v":""},{"$f":"IF(AO1280=\"\",\"\",(AO1280/#REF!)*$W1280)","v":""},{"$f":"IF(AP1280=\"\",\"\",(AP1280/#REF!)*$W1280)","v":""},{"$f":"IF(AQ1280=\"\",\"\",(AQ1280/#REF!)*$W1280)","v":""},{"$f":"IF(AR1280=\"\",\"\",(AR1280/#REF!)*$W1280)","v":""},{"$f":"IF(AS1280=\"\",\"\",(AS1280/#REF!)*$W1280)","v":""},{"$f":"IF(AT1280=\"\",\"\",(AT1280/#REF!)*$W1280)","v":""},{"$f":"IF(AU1280=\"\",\"\",(AU1280/#REF!)*$W1280)","v":""},{"$f":"IF(AV1280=\"\",\"\",(AV1280/#REF!)*$W1280)","v":""},{"$f":"IF(AW1280=\"\",\"\",(AW1280/#REF!)*$W1280)","v":""},{"$f":"IF(AX1280=\"\",\"\",(AX1280/#REF!)*$W1280)","v":""},{"$f":"IF(AY1280=\"\",\"\",(AY1280/#REF!)*$W1280)","v":""},""]
[null,27222,null,null,"Sewer Gravity",null,"BC01/100/1 - PSBC01",null,null,450,null,0,41649.2192,null,1,41649.2192,null,null,{"$f":"IF(Q1281=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1281,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1281,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41649.2192,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1281=\"\",\"\",(AD1281/#REF!)*$W1281)","v":""},"","",41649.2192,"","",{"$f":"IF(AJ1281=\"\",\"\",(AJ1281/#REF!)*$W1281)","v":""},{"$f":"IF(AK1281=\"\",\"\",(AK1281/#REF!)*$W1281)","v":""},{"$f":"IF(AL1281=\"\",\"\",(AL1281/#REF!)*$W1281)","v":""},{"$f":"IF(AM1281=\"\",\"\",(AM1281/#REF!)*$W1281)","v":""},{"$f":"IF(AN1281=\"\",\"\",(AN1281/#REF!)*$W1281)","v":""},{"$f":"IF(AO1281=\"\",\"\",(AO1281/#REF!)*$W1281)","v":""},{"$f":"IF(AP1281=\"\",\"\",(AP1281/#REF!)*$W1281)","v":""},{"$f":"IF(AQ1281=\"\",\"\",(AQ1281/#REF!)*$W1281)","v":""},{"$f":"IF(AR1281=\"\",\"\",(AR1281/#REF!)*$W1281)","v":""},{"$f":"IF(AS1281=\"\",\"\",(AS1281/#REF!)*$W1281)","v":""},{"$f":"IF(AT1281=\"\",\"\",(AT1281/#REF!)*$W1281)","v":""},{"$f":"IF(AU1281=\"\",\"\",(AU1281/#REF!)*$W1281)","v":""},{"$f":"IF(AV1281=\"\",\"\",(AV1281/#REF!)*$W1281)","v":""},{"$f":"IF(AW1281=\"\",\"\",(AW1281/#REF!)*$W1281)","v":""},{"$f":"IF(AX1281=\"\",\"\",(AX1281/#REF!)*$W1281)","v":""},{"$f":"IF(AY1281=\"\",\"\",(AY1281/#REF!)*$W1281)","v":""},""]
[null,26294,null,null,"Sewer Rising",null,"PSBC02 - BC01/105/4",null,null,100,null,0,89915.744600000005,null,1,89915.744600000005,null,null,{"$f":"IF(Q1285=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1285,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1285,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},89915.744600000005,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1285=\"\",\"\",(AD1285/#REF!)*$W1285)","v":""},"","",89915.744600000005,"","",{"$f":"IF(AJ1285=\"\",\"\",(AJ1285/#REF!)*$W1285)","v":""},{"$f":"IF(AK1285=\"\",\"\",(AK1285/#REF!)*$W1285)","v":""},{"$f":"IF(AL1285=\"\",\"\",(AL1285/#REF!)*$W1285)","v":""},{"$f":"IF(AM1285=\"\",\"\",(AM1285/#REF!)*$W1285)","v":""},{"$f":"IF(AN1285=\"\",\"\",(AN1285/#REF!)*$W1285)","v":""},{"$f":"IF(AO1285=\"\",\"\",(AO1285/#REF!)*$W1285)","v":""},{"$f":"IF(AP1285=\"\",\"\",(AP1285/#REF!)*$W1285)","v":""},{"$f":"IF(AQ1285=\"\",\"\",(AQ1285/#REF!)*$W1285)","v":""},{"$f":"IF(AR1285=\"\",\"\",(AR1285/#REF!)*$W1285)","v":""},{"$f":"IF(AS1285=\"\",\"\",(AS1285/#REF!)*$W1285)","v":""},{"$f":"IF(AT1285=\"\",\"\",(AT1285/#REF!)*$W1285)","v":""},{"$f":"IF(AU1285=\"\",\"\",(AU1285/#REF!)*$W1285)","v":""},{"$f":"IF(AV1285=\"\",\"\",(AV1285/#REF!)*$W1285)","v":""},{"$f":"IF(AW1285=\"\",\"\",(AW1285/#REF!)*$W1285)","v":""},{"$f":"IF(AX1285=\"\",\"\",(AX1285/#REF!)*$W1285)","v":""},{"$f":"IF(AY1285=\"\",\"\",(AY1285/#REF!)*$W1285)","v":""},""]
[null,16720,null,null,"Sewer Rising",null,"PSMC05 - MC01/MKSBS/9",null,null,150,null,0,29686.379000000001,null,1,29686.379000000001,null,null,{"$f":"IF(Q1289=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1289,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1289,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29686.379000000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1289=\"\",\"\",(AD1289/#REF!)*$W1289)","v":""},"","",29686.379000000001,"","",{"$f":"IF(AJ1289=\"\",\"\",(AJ1289/#REF!)*$W1289)","v":""},{"$f":"IF(AK1289=\"\",\"\",(AK1289/#REF!)*$W1289)","v":""},{"$f":"IF(AL1289=\"\",\"\",(AL1289/#REF!)*$W1289)","v":""},{"$f":"IF(AM1289=\"\",\"\",(AM1289/#REF!)*$W1289)","v":""},{"$f":"IF(AN1289=\"\",\"\",(AN1289/#REF!)*$W1289)","v":""},{"$f":"IF(AO1289=\"\",\"\",(AO1289/#REF!)*$W1289)","v":""},{"$f":"IF(AP1289=\"\",\"\",(AP1289/#REF!)*$W1289)","v":""},{"$f":"IF(AQ1289=\"\",\"\",(AQ1289/#REF!)*$W1289)","v":""},{"$f":"IF(AR1289=\"\",\"\",(AR1289/#REF!)*$W1289)","v":""},{"$f":"IF(AS1289=\"\",\"\",(AS1289/#REF!)*$W1289)","v":""},{"$f":"IF(AT1289=\"\",\"\",(AT1289/#REF!)*$W1289)","v":""},{"$f":"IF(AU1289=\"\",\"\",(AU1289/#REF!)*$W1289)","v":""},{"$f":"IF(AV1289=\"\",\"\",(AV1289/#REF!)*$W1289)","v":""},{"$f":"IF(AW1289=\"\",\"\",(AW1289/#REF!)*$W1289)","v":""},{"$f":"IF(AX1289=\"\",\"\",(AX1289/#REF!)*$W1289)","v":""},{"$f":"IF(AY1289=\"\",\"\",(AY1289/#REF!)*$W1289)","v":""},""]
[null,12186,null,null,"Sewer Gravity",null,"MC01/SMM/25 - SND-MC01/SMM/25A",null,null,375,null,{"$f":"IF(H1294=SewerTYPE1,VLOOKUP(J1294,SewerUnitrates1,2,FALSE),IF(H1294=SEWERTYPE2,VLOOKUP((J1294&\"_\"&K1294),Sewerrates2,2,FALSE),0))","v":0},35428.873699999996,null,{"$f":"IF(N1294=\"\",1,VLOOKUP(N1294,Sewersitecond,2,FALSE))","v":1},35428.873699999996,null,null,{"$f":"IF(Q1294=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1294,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1294,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35428.873699999996,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1294=\"\",\"\",(AD1294/#REF!)*$W1294)","v":""},"","",35428.873699999996,"","",{"$f":"IF(AJ1294=\"\",\"\",(AJ1294/#REF!)*$W1294)","v":""},{"$f":"IF(AK1294=\"\",\"\",(AK1294/#REF!)*$W1294)","v":""},{"$f":"IF(AL1294=\"\",\"\",(AL1294/#REF!)*$W1294)","v":""},{"$f":"IF(AM1294=\"\",\"\",(AM1294/#REF!)*$W1294)","v":""},{"$f":"IF(AN1294=\"\",\"\",(AN1294/#REF!)*$W1294)","v":""},{"$f":"IF(AO1294=\"\",\"\",(AO1294/#REF!)*$W1294)","v":""},{"$f":"IF(AP1294=\"\",\"\",(AP1294/#REF!)*$W1294)","v":""},{"$f":"IF(AQ1294=\"\",\"\",(AQ1294/#REF!)*$W1294)","v":""},{"$f":"IF(AR1294=\"\",\"\",(AR1294/#REF!)*$W1294)","v":""},{"$f":"IF(AS1294=\"\",\"\",(AS1294/#REF!)*$W1294)","v":""},{"$f":"IF(AT1294=\"\",\"\",(AT1294/#REF!)*$W1294)","v":""},{"$f":"IF(AU1294=\"\",\"\",(AU1294/#REF!)*$W1294)","v":""},{"$f":"IF(AV1294=\"\",\"\",(AV1294/#REF!)*$W1294)","v":""},{"$f":"IF(AW1294=\"\",\"\",(AW1294/#REF!)*$W1294)","v":""},{"$f":"IF(AX1294=\"\",\"\",(AX1294/#REF!)*$W1294)","v":""},{"$f":"IF(AY1294=\"\",\"\",(AY1294/#REF!)*$W1294)","v":""},""]
[null,26299,null,null,"Sewer Rising",null,"PSBC04 - BC02/203/3A",null,null,100,null,0,108282.336,null,1,108282.336,null,null,{"$f":"IF(Q1297=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1297,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1297,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},108282.336,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1297:AY1297)","v":222697},{"$f":"IF(AD1297=\"\",\"\",(AD1297/#REF!)*$W1297)","v":""},{"$f":"IF(AE1297=\"\",\"\",(AE1297/$AZ1297)*$W1297)","v":""},{"$f":"IF(AF1297=\"\",\"\",(AF1297/$AZ1297)*$W1297)","v":""},{"$f":"IF(AG1297=\"\",\"\",(AG1297/$AZ1297)*$W1297)","v":108282.336},{"$f":"IF(AH1297=\"\",\"\",(AH1297/$AZ1297)*$W1297)","v":""},{"$f":"IF(AI1297=\"\",\"\",(AI1297/$AZ1297)*$W1297)","v":""},{"$f":"IF(AJ1297=\"\",\"\",(AJ1297/#REF!)*$W1297)","v":""},{"$f":"IF(AK1297=\"\",\"\",(AK1297/#REF!)*$W1297)","v":""},{"$f":"IF(AL1297=\"\",\"\",(AL1297/#REF!)*$W1297)","v":""},{"$f":"IF(AM1297=\"\",\"\",(AM1297/#REF!)*$W1297)","v":""},{"$f":"IF(AN1297=\"\",\"\",(AN1297/#REF!)*$W1297)","v":""},{"$f":"IF(AO1297=\"\",\"\",(AO1297/#REF!)*$W1297)","v":""},{"$f":"IF(AP1297=\"\",\"\",(AP1297/#REF!)*$W1297)","v":""},{"$f":"IF(AQ1297=\"\",\"\",(AQ1297/#REF!)*$W1297)","v":""},{"$f":"IF(AR1297=\"\",\"\",(AR1297/#REF!)*$W1297)","v":""},{"$f":"IF(AS1297=\"\",\"\",(AS1297/#REF!)*$W1297)","v":""},{"$f":"IF(AT1297=\"\",\"\",(AT1297/#REF!)*$W1297)","v":""},{"$f":"IF(AU1297=\"\",\"\",(AU1297/#REF!)*$W1297)","v":""},{"$f":"IF(AV1297=\"\",\"\",(AV1297/#REF!)*$W1297)","v":""},{"$f":"IF(AW1297=\"\",\"\",(AW1297/#REF!)*$W1297)","v":""},{"$f":"IF(AX1297=\"\",\"\",(AX1297/#REF!)*$W1297)","v":""},{"$f":"IF(AY1297=\"\",\"\",(AY1297/#REF!)*$W1297)","v":""},""]
[null,139720,null,null,"Sewer Rising",null,"PSMC12 - MC01/SMM/28",null,null,150,null,0,486.86,null,1,486.86,null,null,{"$f":"IF(Q1299=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1299,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1299,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},486.86,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1299=\"\",\"\",(AD1299/#REF!)*$W1299)","v":""},"","",486.86,"","",{"$f":"IF(AJ1299=\"\",\"\",(AJ1299/#REF!)*$W1299)","v":""},{"$f":"IF(AK1299=\"\",\"\",(AK1299/#REF!)*$W1299)","v":""},{"$f":"IF(AL1299=\"\",\"\",(AL1299/#REF!)*$W1299)","v":""},{"$f":"IF(AM1299=\"\",\"\",(AM1299/#REF!)*$W1299)","v":""},{"$f":"IF(AN1299=\"\",\"\",(AN1299/#REF!)*$W1299)","v":""},{"$f":"IF(AO1299=\"\",\"\",(AO1299/#REF!)*$W1299)","v":""},{"$f":"IF(AP1299=\"\",\"\",(AP1299/#REF!)*$W1299)","v":""},{"$f":"IF(AQ1299=\"\",\"\",(AQ1299/#REF!)*$W1299)","v":""},{"$f":"IF(AR1299=\"\",\"\",(AR1299/#REF!)*$W1299)","v":""},{"$f":"IF(AS1299=\"\",\"\",(AS1299/#REF!)*$W1299)","v":""},{"$f":"IF(AT1299=\"\",\"\",(AT1299/#REF!)*$W1299)","v":""},{"$f":"IF(AU1299=\"\",\"\",(AU1299/#REF!)*$W1299)","v":""},{"$f":"IF(AV1299=\"\",\"\",(AV1299/#REF!)*$W1299)","v":""},{"$f":"IF(AW1299=\"\",\"\",(AW1299/#REF!)*$W1299)","v":""},{"$f":"IF(AX1299=\"\",\"\",(AX1299/#REF!)*$W1299)","v":""},{"$f":"IF(AY1299=\"\",\"\",(AY1299/#REF!)*$W1299)","v":""},""]
[null,26304,null,null,"Sewer Gravity",null,"SM01A/S1-1/02 - SM01A/S1-1/01",null,null,375,null,0,26856.767,null,1,26856.767,null,null,{"$f":"IF(Q1304=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1304,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1304,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26856.767,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1304=\"\",\"\",(AD1304/#REF!)*$W1304)","v":""},"","",26856.767,"","",{"$f":"IF(AJ1304=\"\",\"\",(AJ1304/#REF!)*$W1304)","v":""},{"$f":"IF(AK1304=\"\",\"\",(AK1304/#REF!)*$W1304)","v":""},{"$f":"IF(AL1304=\"\",\"\",(AL1304/#REF!)*$W1304)","v":""},{"$f":"IF(AM1304=\"\",\"\",(AM1304/#REF!)*$W1304)","v":""},{"$f":"IF(AN1304=\"\",\"\",(AN1304/#REF!)*$W1304)","v":""},{"$f":"IF(AO1304=\"\",\"\",(AO1304/#REF!)*$W1304)","v":""},{"$f":"IF(AP1304=\"\",\"\",(AP1304/#REF!)*$W1304)","v":""},{"$f":"IF(AQ1304=\"\",\"\",(AQ1304/#REF!)*$W1304)","v":""},{"$f":"IF(AR1304=\"\",\"\",(AR1304/#REF!)*$W1304)","v":""},{"$f":"IF(AS1304=\"\",\"\",(AS1304/#REF!)*$W1304)","v":""},{"$f":"IF(AT1304=\"\",\"\",(AT1304/#REF!)*$W1304)","v":""},{"$f":"IF(AU1304=\"\",\"\",(AU1304/#REF!)*$W1304)","v":""},{"$f":"IF(AV1304=\"\",\"\",(AV1304/#REF!)*$W1304)","v":""},{"$f":"IF(AW1304=\"\",\"\",(AW1304/#REF!)*$W1304)","v":""},{"$f":"IF(AX1304=\"\",\"\",(AX1304/#REF!)*$W1304)","v":""},{"$f":"IF(AY1304=\"\",\"\",(AY1304/#REF!)*$W1304)","v":""},""]
[null,151847,null,null,"Sewer Gravity",null,"SM01A/1-1/01 - SM01A/A1/00",null,null,300,null,0,47402.241099999999,null,1,47402.241099999999,null,null,{"$f":"IF(Q1305=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1305,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1305,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47402.241099999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1305=\"\",\"\",(AD1305/#REF!)*$W1305)","v":""},"","",47402.241099999999,"","",{"$f":"IF(AJ1305=\"\",\"\",(AJ1305/#REF!)*$W1305)","v":""},{"$f":"IF(AK1305=\"\",\"\",(AK1305/#REF!)*$W1305)","v":""},{"$f":"IF(AL1305=\"\",\"\",(AL1305/#REF!)*$W1305)","v":""},{"$f":"IF(AM1305=\"\",\"\",(AM1305/#REF!)*$W1305)","v":""},{"$f":"IF(AN1305=\"\",\"\",(AN1305/#REF!)*$W1305)","v":""},{"$f":"IF(AO1305=\"\",\"\",(AO1305/#REF!)*$W1305)","v":""},{"$f":"IF(AP1305=\"\",\"\",(AP1305/#REF!)*$W1305)","v":""},{"$f":"IF(AQ1305=\"\",\"\",(AQ1305/#REF!)*$W1305)","v":""},{"$f":"IF(AR1305=\"\",\"\",(AR1305/#REF!)*$W1305)","v":""},{"$f":"IF(AS1305=\"\",\"\",(AS1305/#REF!)*$W1305)","v":""},{"$f":"IF(AT1305=\"\",\"\",(AT1305/#REF!)*$W1305)","v":""},{"$f":"IF(AU1305=\"\",\"\",(AU1305/#REF!)*$W1305)","v":""},{"$f":"IF(AV1305=\"\",\"\",(AV1305/#REF!)*$W1305)","v":""},{"$f":"IF(AW1305=\"\",\"\",(AW1305/#REF!)*$W1305)","v":""},{"$f":"IF(AX1305=\"\",\"\",(AX1305/#REF!)*$W1305)","v":""},{"$f":"IF(AY1305=\"\",\"\",(AY1305/#REF!)*$W1305)","v":""},""]
[null,127190,null,null,"Sewer Rising",null,"PSMC14 - MC12/900/24",null,null,100,null,0,781.94719999999995,null,1,781.94719999999995,null,null,{"$f":"IF(Q1308=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1308,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1308,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},781.94719999999995,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1308=\"\",\"\",(AD1308/#REF!)*$W1308)","v":""},"","",781.94719999999995,"","",{"$f":"IF(AJ1308=\"\",\"\",(AJ1308/#REF!)*$W1308)","v":""},{"$f":"IF(AK1308=\"\",\"\",(AK1308/#REF!)*$W1308)","v":""},{"$f":"IF(AL1308=\"\",\"\",(AL1308/#REF!)*$W1308)","v":""},{"$f":"IF(AM1308=\"\",\"\",(AM1308/#REF!)*$W1308)","v":""},{"$f":"IF(AN1308=\"\",\"\",(AN1308/#REF!)*$W1308)","v":""},{"$f":"IF(AO1308=\"\",\"\",(AO1308/#REF!)*$W1308)","v":""},{"$f":"IF(AP1308=\"\",\"\",(AP1308/#REF!)*$W1308)","v":""},{"$f":"IF(AQ1308=\"\",\"\",(AQ1308/#REF!)*$W1308)","v":""},{"$f":"IF(AR1308=\"\",\"\",(AR1308/#REF!)*$W1308)","v":""},{"$f":"IF(AS1308=\"\",\"\",(AS1308/#REF!)*$W1308)","v":""},{"$f":"IF(AT1308=\"\",\"\",(AT1308/#REF!)*$W1308)","v":""},{"$f":"IF(AU1308=\"\",\"\",(AU1308/#REF!)*$W1308)","v":""},{"$f":"IF(AV1308=\"\",\"\",(AV1308/#REF!)*$W1308)","v":""},{"$f":"IF(AW1308=\"\",\"\",(AW1308/#REF!)*$W1308)","v":""},{"$f":"IF(AX1308=\"\",\"\",(AX1308/#REF!)*$W1308)","v":""},{"$f":"IF(AY1308=\"\",\"\",(AY1308/#REF!)*$W1308)","v":""},""]
[null,17574,null,null,"Sewer Rising",null,"PSMC01/SRM/MH01 - PSMC01/SRM/MH02",null,null,900,null,0,3132393.4160000002,null,1,3132393.4160000002,null,null,{"$f":"IF(Q1313=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1313,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1313,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3132393.4160000002,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1313=\"\",\"\",(AD1313/#REF!)*$W1313)","v":""},"","",3132393.4160000002,"","",{"$f":"IF(AJ1313=\"\",\"\",(AJ1313/#REF!)*$W1313)","v":""},{"$f":"IF(AK1313=\"\",\"\",(AK1313/#REF!)*$W1313)","v":""},{"$f":"IF(AL1313=\"\",\"\",(AL1313/#REF!)*$W1313)","v":""},{"$f":"IF(AM1313=\"\",\"\",(AM1313/#REF!)*$W1313)","v":""},{"$f":"IF(AN1313=\"\",\"\",(AN1313/#REF!)*$W1313)","v":""},{"$f":"IF(AO1313=\"\",\"\",(AO1313/#REF!)*$W1313)","v":""},{"$f":"IF(AP1313=\"\",\"\",(AP1313/#REF!)*$W1313)","v":""},{"$f":"IF(AQ1313=\"\",\"\",(AQ1313/#REF!)*$W1313)","v":""},{"$f":"IF(AR1313=\"\",\"\",(AR1313/#REF!)*$W1313)","v":""},{"$f":"IF(AS1313=\"\",\"\",(AS1313/#REF!)*$W1313)","v":""},{"$f":"IF(AT1313=\"\",\"\",(AT1313/#REF!)*$W1313)","v":""},{"$f":"IF(AU1313=\"\",\"\",(AU1313/#REF!)*$W1313)","v":""},{"$f":"IF(AV1313=\"\",\"\",(AV1313/#REF!)*$W1313)","v":""},{"$f":"IF(AW1313=\"\",\"\",(AW1313/#REF!)*$W1313)","v":""},{"$f":"IF(AX1313=\"\",\"\",(AX1313/#REF!)*$W1313)","v":""},{"$f":"IF(AY1313=\"\",\"\",(AY1313/#REF!)*$W1313)","v":""},""]
[null,151427,null,null,"Sewer Rising",null,"PSMC01/SRM/MH05 - PSMC01/SRM/MH06",null,null,900,null,0,5085659.46,null,1,5085659.46,null,null,{"$f":"IF(Q1317=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1317,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1317,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5085659.46,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1317=\"\",\"\",(AD1317/#REF!)*$W1317)","v":""},"","",5085659.46,"","",{"$f":"IF(AJ1317=\"\",\"\",(AJ1317/#REF!)*$W1317)","v":""},{"$f":"IF(AK1317=\"\",\"\",(AK1317/#REF!)*$W1317)","v":""},{"$f":"IF(AL1317=\"\",\"\",(AL1317/#REF!)*$W1317)","v":""},{"$f":"IF(AM1317=\"\",\"\",(AM1317/#REF!)*$W1317)","v":""},{"$f":"IF(AN1317=\"\",\"\",(AN1317/#REF!)*$W1317)","v":""},{"$f":"IF(AO1317=\"\",\"\",(AO1317/#REF!)*$W1317)","v":""},{"$f":"IF(AP1317=\"\",\"\",(AP1317/#REF!)*$W1317)","v":""},{"$f":"IF(AQ1317=\"\",\"\",(AQ1317/#REF!)*$W1317)","v":""},{"$f":"IF(AR1317=\"\",\"\",(AR1317/#REF!)*$W1317)","v":""},{"$f":"IF(AS1317=\"\",\"\",(AS1317/#REF!)*$W1317)","v":""},{"$f":"IF(AT1317=\"\",\"\",(AT1317/#REF!)*$W1317)","v":""},{"$f":"IF(AU1317=\"\",\"\",(AU1317/#REF!)*$W1317)","v":""},{"$f":"IF(AV1317=\"\",\"\",(AV1317/#REF!)*$W1317)","v":""},{"$f":"IF(AW1317=\"\",\"\",(AW1317/#REF!)*$W1317)","v":""},{"$f":"IF(AX1317=\"\",\"\",(AX1317/#REF!)*$W1317)","v":""},{"$f":"IF(AY1317=\"\",\"\",(AY1317/#REF!)*$W1317)","v":""},""]
[null,151430,null,null,"Sewer Rising",null,"SND-PSMC01/SRM/SN01 - PSMC01/SRM/MH08",null,null,900,null,0,251481.3388,null,1,251481.3388,null,null,{"$f":"IF(Q1320=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1320,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1320,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},251481.3388,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1320=\"\",\"\",(AD1320/#REF!)*$W1320)","v":""},"","",251481.3388,"","",{"$f":"IF(AJ1320=\"\",\"\",(AJ1320/#REF!)*$W1320)","v":""},{"$f":"IF(AK1320=\"\",\"\",(AK1320/#REF!)*$W1320)","v":""},{"$f":"IF(AL1320=\"\",\"\",(AL1320/#REF!)*$W1320)","v":""},{"$f":"IF(AM1320=\"\",\"\",(AM1320/#REF!)*$W1320)","v":""},{"$f":"IF(AN1320=\"\",\"\",(AN1320/#REF!)*$W1320)","v":""},{"$f":"IF(AO1320=\"\",\"\",(AO1320/#REF!)*$W1320)","v":""},{"$f":"IF(AP1320=\"\",\"\",(AP1320/#REF!)*$W1320)","v":""},{"$f":"IF(AQ1320=\"\",\"\",(AQ1320/#REF!)*$W1320)","v":""},{"$f":"IF(AR1320=\"\",\"\",(AR1320/#REF!)*$W1320)","v":""},{"$f":"IF(AS1320=\"\",\"\",(AS1320/#REF!)*$W1320)","v":""},{"$f":"IF(AT1320=\"\",\"\",(AT1320/#REF!)*$W1320)","v":""},{"$f":"IF(AU1320=\"\",\"\",(AU1320/#REF!)*$W1320)","v":""},{"$f":"IF(AV1320=\"\",\"\",(AV1320/#REF!)*$W1320)","v":""},{"$f":"IF(AW1320=\"\",\"\",(AW1320/#REF!)*$W1320)","v":""},{"$f":"IF(AX1320=\"\",\"\",(AX1320/#REF!)*$W1320)","v":""},{"$f":"IF(AY1320=\"\",\"\",(AY1320/#REF!)*$W1320)","v":""},""]
[null,151432,null,null,"Sewer Rising",null,"PSMC01/SRM/MH09 - PSMC01/SRM/MH10",null,null,900,null,0,3582596.6069999998,null,1,3582596.6069999998,null,null,{"$f":"IF(Q1322=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1322,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1322,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3582596.6069999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1322=\"\",\"\",(AD1322/#REF!)*$W1322)","v":""},"","",3582596.6069999998,"","",{"$f":"IF(AJ1322=\"\",\"\",(AJ1322/#REF!)*$W1322)","v":""},{"$f":"IF(AK1322=\"\",\"\",(AK1322/#REF!)*$W1322)","v":""},{"$f":"IF(AL1322=\"\",\"\",(AL1322/#REF!)*$W1322)","v":""},{"$f":"IF(AM1322=\"\",\"\",(AM1322/#REF!)*$W1322)","v":""},{"$f":"IF(AN1322=\"\",\"\",(AN1322/#REF!)*$W1322)","v":""},{"$f":"IF(AO1322=\"\",\"\",(AO1322/#REF!)*$W1322)","v":""},{"$f":"IF(AP1322=\"\",\"\",(AP1322/#REF!)*$W1322)","v":""},{"$f":"IF(AQ1322=\"\",\"\",(AQ1322/#REF!)*$W1322)","v":""},{"$f":"IF(AR1322=\"\",\"\",(AR1322/#REF!)*$W1322)","v":""},{"$f":"IF(AS1322=\"\",\"\",(AS1322/#REF!)*$W1322)","v":""},{"$f":"IF(AT1322=\"\",\"\",(AT1322/#REF!)*$W1322)","v":""},{"$f":"IF(AU1322=\"\",\"\",(AU1322/#REF!)*$W1322)","v":""},{"$f":"IF(AV1322=\"\",\"\",(AV1322/#REF!)*$W1322)","v":""},{"$f":"IF(AW1322=\"\",\"\",(AW1322/#REF!)*$W1322)","v":""},{"$f":"IF(AX1322=\"\",\"\",(AX1322/#REF!)*$W1322)","v":""},{"$f":"IF(AY1322=\"\",\"\",(AY1322/#REF!)*$W1322)","v":""},""]
[null,298496,null,null,"Sewer Gravity",null,"SM20/1/3 - SM20/1/2",null,null,375,null,0,63700.9856,null,1,63700.9856,null,null,{"$f":"IF(Q1328=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1328,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1328,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},63700.9856,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1328=\"\",\"\",(AD1328/#REF!)*$W1328)","v":""},"","",63700.9856,"","",{"$f":"IF(AJ1328=\"\",\"\",(AJ1328/#REF!)*$W1328)","v":""},{"$f":"IF(AK1328=\"\",\"\",(AK1328/#REF!)*$W1328)","v":""},{"$f":"IF(AL1328=\"\",\"\",(AL1328/#REF!)*$W1328)","v":""},{"$f":"IF(AM1328=\"\",\"\",(AM1328/#REF!)*$W1328)","v":""},{"$f":"IF(AN1328=\"\",\"\",(AN1328/#REF!)*$W1328)","v":""},{"$f":"IF(AO1328=\"\",\"\",(AO1328/#REF!)*$W1328)","v":""},{"$f":"IF(AP1328=\"\",\"\",(AP1328/#REF!)*$W1328)","v":""},{"$f":"IF(AQ1328=\"\",\"\",(AQ1328/#REF!)*$W1328)","v":""},{"$f":"IF(AR1328=\"\",\"\",(AR1328/#REF!)*$W1328)","v":""},{"$f":"IF(AS1328=\"\",\"\",(AS1328/#REF!)*$W1328)","v":""},{"$f":"IF(AT1328=\"\",\"\",(AT1328/#REF!)*$W1328)","v":""},{"$f":"IF(AU1328=\"\",\"\",(AU1328/#REF!)*$W1328)","v":""},{"$f":"IF(AV1328=\"\",\"\",(AV1328/#REF!)*$W1328)","v":""},{"$f":"IF(AW1328=\"\",\"\",(AW1328/#REF!)*$W1328)","v":""},{"$f":"IF(AX1328=\"\",\"\",(AX1328/#REF!)*$W1328)","v":""},{"$f":"IF(AY1328=\"\",\"\",(AY1328/#REF!)*$W1328)","v":""},""]
[null,298495,null,null,"Sewer Gravity",null,"SM20/1/2 - SM20/1/1",null,null,375,null,0,68876.690700000006,null,1,68876.690700000006,null,null,{"$f":"IF(Q1329=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1329,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1329,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},68876.690700000006,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1329=\"\",\"\",(AD1329/#REF!)*$W1329)","v":""},"","",68876.690700000006,"","",{"$f":"IF(AJ1329=\"\",\"\",(AJ1329/#REF!)*$W1329)","v":""},{"$f":"IF(AK1329=\"\",\"\",(AK1329/#REF!)*$W1329)","v":""},{"$f":"IF(AL1329=\"\",\"\",(AL1329/#REF!)*$W1329)","v":""},{"$f":"IF(AM1329=\"\",\"\",(AM1329/#REF!)*$W1329)","v":""},{"$f":"IF(AN1329=\"\",\"\",(AN1329/#REF!)*$W1329)","v":""},{"$f":"IF(AO1329=\"\",\"\",(AO1329/#REF!)*$W1329)","v":""},{"$f":"IF(AP1329=\"\",\"\",(AP1329/#REF!)*$W1329)","v":""},{"$f":"IF(AQ1329=\"\",\"\",(AQ1329/#REF!)*$W1329)","v":""},{"$f":"IF(AR1329=\"\",\"\",(AR1329/#REF!)*$W1329)","v":""},{"$f":"IF(AS1329=\"\",\"\",(AS1329/#REF!)*$W1329)","v":""},{"$f":"IF(AT1329=\"\",\"\",(AT1329/#REF!)*$W1329)","v":""},{"$f":"IF(AU1329=\"\",\"\",(AU1329/#REF!)*$W1329)","v":""},{"$f":"IF(AV1329=\"\",\"\",(AV1329/#REF!)*$W1329)","v":""},{"$f":"IF(AW1329=\"\",\"\",(AW1329/#REF!)*$W1329)","v":""},{"$f":"IF(AX1329=\"\",\"\",(AX1329/#REF!)*$W1329)","v":""},{"$f":"IF(AY1329=\"\",\"\",(AY1329/#REF!)*$W1329)","v":""},""]
[null,298502,null,null,"Sewer Gravity",null,"SM20/4-1/1 - SM20/1/4A",null,null,300,null,0,2726.5605,null,1,2726.5605,null,null,{"$f":"IF(Q1335=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1335,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1335,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2726.5605,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1335=\"\",\"\",(AD1335/#REF!)*$W1335)","v":""},"","",2726.5605,"","",{"$f":"IF(AJ1335=\"\",\"\",(AJ1335/#REF!)*$W1335)","v":""},{"$f":"IF(AK1335=\"\",\"\",(AK1335/#REF!)*$W1335)","v":""},{"$f":"IF(AL1335=\"\",\"\",(AL1335/#REF!)*$W1335)","v":""},{"$f":"IF(AM1335=\"\",\"\",(AM1335/#REF!)*$W1335)","v":""},{"$f":"IF(AN1335=\"\",\"\",(AN1335/#REF!)*$W1335)","v":""},{"$f":"IF(AO1335=\"\",\"\",(AO1335/#REF!)*$W1335)","v":""},{"$f":"IF(AP1335=\"\",\"\",(AP1335/#REF!)*$W1335)","v":""},{"$f":"IF(AQ1335=\"\",\"\",(AQ1335/#REF!)*$W1335)","v":""},{"$f":"IF(AR1335=\"\",\"\",(AR1335/#REF!)*$W1335)","v":""},{"$f":"IF(AS1335=\"\",\"\",(AS1335/#REF!)*$W1335)","v":""},{"$f":"IF(AT1335=\"\",\"\",(AT1335/#REF!)*$W1335)","v":""},{"$f":"IF(AU1335=\"\",\"\",(AU1335/#REF!)*$W1335)","v":""},{"$f":"IF(AV1335=\"\",\"\",(AV1335/#REF!)*$W1335)","v":""},{"$f":"IF(AW1335=\"\",\"\",(AW1335/#REF!)*$W1335)","v":""},{"$f":"IF(AX1335=\"\",\"\",(AX1335/#REF!)*$W1335)","v":""},{"$f":"IF(AY1335=\"\",\"\",(AY1335/#REF!)*$W1335)","v":""},""]
[null,298504,null,null,"Sewer Gravity",null,"SM20/1/1 - SM20/1/1A",null,null,450,null,0,10256.3264,null,1,10256.3264,null,null,{"$f":"IF(Q1336=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1336,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1336,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10256.3264,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1336=\"\",\"\",(AD1336/#REF!)*$W1336)","v":""},"","",10256.3264,"","",{"$f":"IF(AJ1336=\"\",\"\",(AJ1336/#REF!)*$W1336)","v":""},{"$f":"IF(AK1336=\"\",\"\",(AK1336/#REF!)*$W1336)","v":""},{"$f":"IF(AL1336=\"\",\"\",(AL1336/#REF!)*$W1336)","v":""},{"$f":"IF(AM1336=\"\",\"\",(AM1336/#REF!)*$W1336)","v":""},{"$f":"IF(AN1336=\"\",\"\",(AN1336/#REF!)*$W1336)","v":""},{"$f":"IF(AO1336=\"\",\"\",(AO1336/#REF!)*$W1336)","v":""},{"$f":"IF(AP1336=\"\",\"\",(AP1336/#REF!)*$W1336)","v":""},{"$f":"IF(AQ1336=\"\",\"\",(AQ1336/#REF!)*$W1336)","v":""},{"$f":"IF(AR1336=\"\",\"\",(AR1336/#REF!)*$W1336)","v":""},{"$f":"IF(AS1336=\"\",\"\",(AS1336/#REF!)*$W1336)","v":""},{"$f":"IF(AT1336=\"\",\"\",(AT1336/#REF!)*$W1336)","v":""},{"$f":"IF(AU1336=\"\",\"\",(AU1336/#REF!)*$W1336)","v":""},{"$f":"IF(AV1336=\"\",\"\",(AV1336/#REF!)*$W1336)","v":""},{"$f":"IF(AW1336=\"\",\"\",(AW1336/#REF!)*$W1336)","v":""},{"$f":"IF(AX1336=\"\",\"\",(AX1336/#REF!)*$W1336)","v":""},{"$f":"IF(AY1336=\"\",\"\",(AY1336/#REF!)*$W1336)","v":""},""]
[null,"A17603",null,null,"Sewer Rising",null,"SND-SM01A/SRM/SN01 - SND-SM01A/SRM/SN02",null,null,250,null,0,47943.097800000003,null,1,47943.097800000003,null,null,{"$f":"IF(Q1340=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1340,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1340,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},47943.097800000003,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1340=\"\",\"\",(AD1340/#REF!)*$W1340)","v":""},"","",47943.097800000003,"","",{"$f":"IF(AJ1340=\"\",\"\",(AJ1340/#REF!)*$W1340)","v":""},{"$f":"IF(AK1340=\"\",\"\",(AK1340/#REF!)*$W1340)","v":""},{"$f":"IF(AL1340=\"\",\"\",(AL1340/#REF!)*$W1340)","v":""},{"$f":"IF(AM1340=\"\",\"\",(AM1340/#REF!)*$W1340)","v":""},{"$f":"IF(AN1340=\"\",\"\",(AN1340/#REF!)*$W1340)","v":""},{"$f":"IF(AO1340=\"\",\"\",(AO1340/#REF!)*$W1340)","v":""},{"$f":"IF(AP1340=\"\",\"\",(AP1340/#REF!)*$W1340)","v":""},{"$f":"IF(AQ1340=\"\",\"\",(AQ1340/#REF!)*$W1340)","v":""},{"$f":"IF(AR1340=\"\",\"\",(AR1340/#REF!)*$W1340)","v":""},{"$f":"IF(AS1340=\"\",\"\",(AS1340/#REF!)*$W1340)","v":""},{"$f":"IF(AT1340=\"\",\"\",(AT1340/#REF!)*$W1340)","v":""},{"$f":"IF(AU1340=\"\",\"\",(AU1340/#REF!)*$W1340)","v":""},{"$f":"IF(AV1340=\"\",\"\",(AV1340/#REF!)*$W1340)","v":""},{"$f":"IF(AW1340=\"\",\"\",(AW1340/#REF!)*$W1340)","v":""},{"$f":"IF(AX1340=\"\",\"\",(AX1340/#REF!)*$W1340)","v":""},{"$f":"IF(AY1340=\"\",\"\",(AY1340/#REF!)*$W1340)","v":""},""]
[null,382081,null,null,"Sewer Rising",null,"SM03/1/16 - PSSM24",null,null,100,null,0,46955.929400000001,null,1,46955.929400000001,null,null,{"$f":"IF(Q1344=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1344,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1344,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46955.929400000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1344=\"\",\"\",(AD1344/#REF!)*$W1344)","v":""},"","",46955.929400000001,"","",{"$f":"IF(AJ1344=\"\",\"\",(AJ1344/#REF!)*$W1344)","v":""},{"$f":"IF(AK1344=\"\",\"\",(AK1344/#REF!)*$W1344)","v":""},{"$f":"IF(AL1344=\"\",\"\",(AL1344/#REF!)*$W1344)","v":""},{"$f":"IF(AM1344=\"\",\"\",(AM1344/#REF!)*$W1344)","v":""},{"$f":"IF(AN1344=\"\",\"\",(AN1344/#REF!)*$W1344)","v":""},{"$f":"IF(AO1344=\"\",\"\",(AO1344/#REF!)*$W1344)","v":""},{"$f":"IF(AP1344=\"\",\"\",(AP1344/#REF!)*$W1344)","v":""},{"$f":"IF(AQ1344=\"\",\"\",(AQ1344/#REF!)*$W1344)","v":""},{"$f":"IF(AR1344=\"\",\"\",(AR1344/#REF!)*$W1344)","v":""},{"$f":"IF(AS1344=\"\",\"\",(AS1344/#REF!)*$W1344)","v":""},{"$f":"IF(AT1344=\"\",\"\",(AT1344/#REF!)*$W1344)","v":""},{"$f":"IF(AU1344=\"\",\"\",(AU1344/#REF!)*$W1344)","v":""},{"$f":"IF(AV1344=\"\",\"\",(AV1344/#REF!)*$W1344)","v":""},{"$f":"IF(AW1344=\"\",\"\",(AW1344/#REF!)*$W1344)","v":""},{"$f":"IF(AX1344=\"\",\"\",(AX1344/#REF!)*$W1344)","v":""},{"$f":"IF(AY1344=\"\",\"\",(AY1344/#REF!)*$W1344)","v":""},""]
[null,362652,null,null,"Sewer Gravity",null,"WA01/26/05 - WA01/26/04",null,null,150,null,0,11639.4982,null,1,11639.4982,null,null,{"$f":"IF(Q1349=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1349,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1349,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11639.4982,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1349=\"\",\"\",(AD1349/#REF!)*$W1349)","v":""},"","",11639.4982,"","",{"$f":"IF(AJ1349=\"\",\"\",(AJ1349/#REF!)*$W1349)","v":""},{"$f":"IF(AK1349=\"\",\"\",(AK1349/#REF!)*$W1349)","v":""},{"$f":"IF(AL1349=\"\",\"\",(AL1349/#REF!)*$W1349)","v":""},{"$f":"IF(AM1349=\"\",\"\",(AM1349/#REF!)*$W1349)","v":""},{"$f":"IF(AN1349=\"\",\"\",(AN1349/#REF!)*$W1349)","v":""},{"$f":"IF(AO1349=\"\",\"\",(AO1349/#REF!)*$W1349)","v":""},{"$f":"IF(AP1349=\"\",\"\",(AP1349/#REF!)*$W1349)","v":""},{"$f":"IF(AQ1349=\"\",\"\",(AQ1349/#REF!)*$W1349)","v":""},{"$f":"IF(AR1349=\"\",\"\",(AR1349/#REF!)*$W1349)","v":""},{"$f":"IF(AS1349=\"\",\"\",(AS1349/#REF!)*$W1349)","v":""},{"$f":"IF(AT1349=\"\",\"\",(AT1349/#REF!)*$W1349)","v":""},{"$f":"IF(AU1349=\"\",\"\",(AU1349/#REF!)*$W1349)","v":""},{"$f":"IF(AV1349=\"\",\"\",(AV1349/#REF!)*$W1349)","v":""},{"$f":"IF(AW1349=\"\",\"\",(AW1349/#REF!)*$W1349)","v":""},{"$f":"IF(AX1349=\"\",\"\",(AX1349/#REF!)*$W1349)","v":""},{"$f":"IF(AY1349=\"\",\"\",(AY1349/#REF!)*$W1349)","v":""},""]
[null,362649,null,null,"Sewer Gravity",null,"WA01/26/02 - WA01/26/01",null,null,150,null,0,15148.8148,null,1,15148.8148,null,null,{"$f":"IF(Q1352=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1352,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1352,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15148.8148,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1352=\"\",\"\",(AD1352/#REF!)*$W1352)","v":""},"","",15148.8148,"","",{"$f":"IF(AJ1352=\"\",\"\",(AJ1352/#REF!)*$W1352)","v":""},{"$f":"IF(AK1352=\"\",\"\",(AK1352/#REF!)*$W1352)","v":""},{"$f":"IF(AL1352=\"\",\"\",(AL1352/#REF!)*$W1352)","v":""},{"$f":"IF(AM1352=\"\",\"\",(AM1352/#REF!)*$W1352)","v":""},{"$f":"IF(AN1352=\"\",\"\",(AN1352/#REF!)*$W1352)","v":""},{"$f":"IF(AO1352=\"\",\"\",(AO1352/#REF!)*$W1352)","v":""},{"$f":"IF(AP1352=\"\",\"\",(AP1352/#REF!)*$W1352)","v":""},{"$f":"IF(AQ1352=\"\",\"\",(AQ1352/#REF!)*$W1352)","v":""},{"$f":"IF(AR1352=\"\",\"\",(AR1352/#REF!)*$W1352)","v":""},{"$f":"IF(AS1352=\"\",\"\",(AS1352/#REF!)*$W1352)","v":""},{"$f":"IF(AT1352=\"\",\"\",(AT1352/#REF!)*$W1352)","v":""},{"$f":"IF(AU1352=\"\",\"\",(AU1352/#REF!)*$W1352)","v":""},{"$f":"IF(AV1352=\"\",\"\",(AV1352/#REF!)*$W1352)","v":""},{"$f":"IF(AW1352=\"\",\"\",(AW1352/#REF!)*$W1352)","v":""},{"$f":"IF(AX1352=\"\",\"\",(AX1352/#REF!)*$W1352)","v":""},{"$f":"IF(AY1352=\"\",\"\",(AY1352/#REF!)*$W1352)","v":""},""]
[null,398134,null,null,"Sewer Gravity",null,"WA04/0/05A - WA04/0/04",null,null,225,null,0,20563.578000000001,null,1,20563.578000000001,null,null,{"$f":"IF(Q1354=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1354,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1354,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20563.578000000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1354=\"\",\"\",(AD1354/#REF!)*$W1354)","v":""},"","",20563.578000000001,"","",{"$f":"IF(AJ1354=\"\",\"\",(AJ1354/#REF!)*$W1354)","v":""},{"$f":"IF(AK1354=\"\",\"\",(AK1354/#REF!)*$W1354)","v":""},{"$f":"IF(AL1354=\"\",\"\",(AL1354/#REF!)*$W1354)","v":""},{"$f":"IF(AM1354=\"\",\"\",(AM1354/#REF!)*$W1354)","v":""},{"$f":"IF(AN1354=\"\",\"\",(AN1354/#REF!)*$W1354)","v":""},{"$f":"IF(AO1354=\"\",\"\",(AO1354/#REF!)*$W1354)","v":""},{"$f":"IF(AP1354=\"\",\"\",(AP1354/#REF!)*$W1354)","v":""},{"$f":"IF(AQ1354=\"\",\"\",(AQ1354/#REF!)*$W1354)","v":""},{"$f":"IF(AR1354=\"\",\"\",(AR1354/#REF!)*$W1354)","v":""},{"$f":"IF(AS1354=\"\",\"\",(AS1354/#REF!)*$W1354)","v":""},{"$f":"IF(AT1354=\"\",\"\",(AT1354/#REF!)*$W1354)","v":""},{"$f":"IF(AU1354=\"\",\"\",(AU1354/#REF!)*$W1354)","v":""},{"$f":"IF(AV1354=\"\",\"\",(AV1354/#REF!)*$W1354)","v":""},{"$f":"IF(AW1354=\"\",\"\",(AW1354/#REF!)*$W1354)","v":""},{"$f":"IF(AX1354=\"\",\"\",(AX1354/#REF!)*$W1354)","v":""},{"$f":"IF(AY1354=\"\",\"\",(AY1354/#REF!)*$W1354)","v":""},""]
[null,388275,null,null,"Sewer Gravity",null,"SM02/05/01 - PSSM02",null,null,300,null,0,1817.7070000000001,null,1,1817.7070000000001,null,null,{"$f":"IF(Q1357=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1357,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1357,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1817.7070000000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1357=\"\",\"\",(AD1357/#REF!)*$W1357)","v":""},"","",1817.7070000000001,"","",{"$f":"IF(AJ1357=\"\",\"\",(AJ1357/#REF!)*$W1357)","v":""},{"$f":"IF(AK1357=\"\",\"\",(AK1357/#REF!)*$W1357)","v":""},{"$f":"IF(AL1357=\"\",\"\",(AL1357/#REF!)*$W1357)","v":""},{"$f":"IF(AM1357=\"\",\"\",(AM1357/#REF!)*$W1357)","v":""},{"$f":"IF(AN1357=\"\",\"\",(AN1357/#REF!)*$W1357)","v":""},{"$f":"IF(AO1357=\"\",\"\",(AO1357/#REF!)*$W1357)","v":""},{"$f":"IF(AP1357=\"\",\"\",(AP1357/#REF!)*$W1357)","v":""},{"$f":"IF(AQ1357=\"\",\"\",(AQ1357/#REF!)*$W1357)","v":""},{"$f":"IF(AR1357=\"\",\"\",(AR1357/#REF!)*$W1357)","v":""},{"$f":"IF(AS1357=\"\",\"\",(AS1357/#REF!)*$W1357)","v":""},{"$f":"IF(AT1357=\"\",\"\",(AT1357/#REF!)*$W1357)","v":""},{"$f":"IF(AU1357=\"\",\"\",(AU1357/#REF!)*$W1357)","v":""},{"$f":"IF(AV1357=\"\",\"\",(AV1357/#REF!)*$W1357)","v":""},{"$f":"IF(AW1357=\"\",\"\",(AW1357/#REF!)*$W1357)","v":""},{"$f":"IF(AX1357=\"\",\"\",(AX1357/#REF!)*$W1357)","v":""},{"$f":"IF(AY1357=\"\",\"\",(AY1357/#REF!)*$W1357)","v":""},""]
[null,362938,null,null,"Sewer Rising",null,"SM23/01/02 - SM23/01/01",null,null,225,null,0,1801.9685999999999,null,1,1801.9685999999999,null,null,{"$f":"IF(Q1360=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1360,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1360,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1801.9685999999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1360=\"\",\"\",(AD1360/#REF!)*$W1360)","v":""},"","",1801.9685999999999,"","",{"$f":"IF(AJ1360=\"\",\"\",(AJ1360/#REF!)*$W1360)","v":""},{"$f":"IF(AK1360=\"\",\"\",(AK1360/#REF!)*$W1360)","v":""},{"$f":"IF(AL1360=\"\",\"\",(AL1360/#REF!)*$W1360)","v":""},{"$f":"IF(AM1360=\"\",\"\",(AM1360/#REF!)*$W1360)","v":""},{"$f":"IF(AN1360=\"\",\"\",(AN1360/#REF!)*$W1360)","v":""},{"$f":"IF(AO1360=\"\",\"\",(AO1360/#REF!)*$W1360)","v":""},{"$f":"IF(AP1360=\"\",\"\",(AP1360/#REF!)*$W1360)","v":""},{"$f":"IF(AQ1360=\"\",\"\",(AQ1360/#REF!)*$W1360)","v":""},{"$f":"IF(AR1360=\"\",\"\",(AR1360/#REF!)*$W1360)","v":""},{"$f":"IF(AS1360=\"\",\"\",(AS1360/#REF!)*$W1360)","v":""},{"$f":"IF(AT1360=\"\",\"\",(AT1360/#REF!)*$W1360)","v":""},{"$f":"IF(AU1360=\"\",\"\",(AU1360/#REF!)*$W1360)","v":""},{"$f":"IF(AV1360=\"\",\"\",(AV1360/#REF!)*$W1360)","v":""},{"$f":"IF(AW1360=\"\",\"\",(AW1360/#REF!)*$W1360)","v":""},{"$f":"IF(AX1360=\"\",\"\",(AX1360/#REF!)*$W1360)","v":""},{"$f":"IF(AY1360=\"\",\"\",(AY1360/#REF!)*$W1360)","v":""},""]
[null,362640,null,null,"Sewer Gravity",null,"SM25/01/03 - SM25/01/02",null,null,225,null,0,32256.02,null,1,32256.02,null,null,{"$f":"IF(Q1363=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1363,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1363,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32256.02,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1363=\"\",\"\",(AD1363/#REF!)*$W1363)","v":""},"","",32256.02,"","",{"$f":"IF(AJ1363=\"\",\"\",(AJ1363/#REF!)*$W1363)","v":""},{"$f":"IF(AK1363=\"\",\"\",(AK1363/#REF!)*$W1363)","v":""},{"$f":"IF(AL1363=\"\",\"\",(AL1363/#REF!)*$W1363)","v":""},{"$f":"IF(AM1363=\"\",\"\",(AM1363/#REF!)*$W1363)","v":""},{"$f":"IF(AN1363=\"\",\"\",(AN1363/#REF!)*$W1363)","v":""},{"$f":"IF(AO1363=\"\",\"\",(AO1363/#REF!)*$W1363)","v":""},{"$f":"IF(AP1363=\"\",\"\",(AP1363/#REF!)*$W1363)","v":""},{"$f":"IF(AQ1363=\"\",\"\",(AQ1363/#REF!)*$W1363)","v":""},{"$f":"IF(AR1363=\"\",\"\",(AR1363/#REF!)*$W1363)","v":""},{"$f":"IF(AS1363=\"\",\"\",(AS1363/#REF!)*$W1363)","v":""},{"$f":"IF(AT1363=\"\",\"\",(AT1363/#REF!)*$W1363)","v":""},{"$f":"IF(AU1363=\"\",\"\",(AU1363/#REF!)*$W1363)","v":""},{"$f":"IF(AV1363=\"\",\"\",(AV1363/#REF!)*$W1363)","v":""},{"$f":"IF(AW1363=\"\",\"\",(AW1363/#REF!)*$W1363)","v":""},{"$f":"IF(AX1363=\"\",\"\",(AX1363/#REF!)*$W1363)","v":""},{"$f":"IF(AY1363=\"\",\"\",(AY1363/#REF!)*$W1363)","v":""},""]
[null,362645,null,null,"Sewer Gravity",null,"SM25/01/08 - SM25/01/07",null,null,225,null,0,44964.588499999998,null,1,44964.588499999998,null,null,{"$f":"IF(Q1368=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1368,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1368,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44964.588499999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1368=\"\",\"\",(AD1368/#REF!)*$W1368)","v":""},"","",44964.588499999998,"","",{"$f":"IF(AJ1368=\"\",\"\",(AJ1368/#REF!)*$W1368)","v":""},{"$f":"IF(AK1368=\"\",\"\",(AK1368/#REF!)*$W1368)","v":""},{"$f":"IF(AL1368=\"\",\"\",(AL1368/#REF!)*$W1368)","v":""},{"$f":"IF(AM1368=\"\",\"\",(AM1368/#REF!)*$W1368)","v":""},{"$f":"IF(AN1368=\"\",\"\",(AN1368/#REF!)*$W1368)","v":""},{"$f":"IF(AO1368=\"\",\"\",(AO1368/#REF!)*$W1368)","v":""},{"$f":"IF(AP1368=\"\",\"\",(AP1368/#REF!)*$W1368)","v":""},{"$f":"IF(AQ1368=\"\",\"\",(AQ1368/#REF!)*$W1368)","v":""},{"$f":"IF(AR1368=\"\",\"\",(AR1368/#REF!)*$W1368)","v":""},{"$f":"IF(AS1368=\"\",\"\",(AS1368/#REF!)*$W1368)","v":""},{"$f":"IF(AT1368=\"\",\"\",(AT1368/#REF!)*$W1368)","v":""},{"$f":"IF(AU1368=\"\",\"\",(AU1368/#REF!)*$W1368)","v":""},{"$f":"IF(AV1368=\"\",\"\",(AV1368/#REF!)*$W1368)","v":""},{"$f":"IF(AW1368=\"\",\"\",(AW1368/#REF!)*$W1368)","v":""},{"$f":"IF(AX1368=\"\",\"\",(AX1368/#REF!)*$W1368)","v":""},{"$f":"IF(AY1368=\"\",\"\",(AY1368/#REF!)*$W1368)","v":""},""]
[null,397675,null,null,"Sewer Gravity",null,"SM25/01/01A - PSSC01",null,null,375,null,0,2530.1819999999998,null,1,2530.1819999999998,null,null,{"$f":"IF(Q1372=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1372,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1372,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2530.1819999999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1372=\"\",\"\",(AD1372/#REF!)*$W1372)","v":""},"","",2530.1819999999998,"","",{"$f":"IF(AJ1372=\"\",\"\",(AJ1372/#REF!)*$W1372)","v":""},{"$f":"IF(AK1372=\"\",\"\",(AK1372/#REF!)*$W1372)","v":""},{"$f":"IF(AL1372=\"\",\"\",(AL1372/#REF!)*$W1372)","v":""},{"$f":"IF(AM1372=\"\",\"\",(AM1372/#REF!)*$W1372)","v":""},{"$f":"IF(AN1372=\"\",\"\",(AN1372/#REF!)*$W1372)","v":""},{"$f":"IF(AO1372=\"\",\"\",(AO1372/#REF!)*$W1372)","v":""},{"$f":"IF(AP1372=\"\",\"\",(AP1372/#REF!)*$W1372)","v":""},{"$f":"IF(AQ1372=\"\",\"\",(AQ1372/#REF!)*$W1372)","v":""},{"$f":"IF(AR1372=\"\",\"\",(AR1372/#REF!)*$W1372)","v":""},{"$f":"IF(AS1372=\"\",\"\",(AS1372/#REF!)*$W1372)","v":""},{"$f":"IF(AT1372=\"\",\"\",(AT1372/#REF!)*$W1372)","v":""},{"$f":"IF(AU1372=\"\",\"\",(AU1372/#REF!)*$W1372)","v":""},{"$f":"IF(AV1372=\"\",\"\",(AV1372/#REF!)*$W1372)","v":""},{"$f":"IF(AW1372=\"\",\"\",(AW1372/#REF!)*$W1372)","v":""},{"$f":"IF(AX1372=\"\",\"\",(AX1372/#REF!)*$W1372)","v":""},{"$f":"IF(AY1372=\"\",\"\",(AY1372/#REF!)*$W1372)","v":""},""]
[null,134977,null,null,"Sewer Gravity",null,"MC12/900/20A - MC12/900/20",null,null,300,null,0,36245.077599999997,null,1,36245.077599999997,null,null,{"$f":"IF(Q1376=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1376,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1376,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36245.077599999997,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1376=\"\",\"\",(AD1376/#REF!)*$W1376)","v":""},"","",36245.077599999997,"","",{"$f":"IF(AJ1376=\"\",\"\",(AJ1376/#REF!)*$W1376)","v":""},{"$f":"IF(AK1376=\"\",\"\",(AK1376/#REF!)*$W1376)","v":""},{"$f":"IF(AL1376=\"\",\"\",(AL1376/#REF!)*$W1376)","v":""},{"$f":"IF(AM1376=\"\",\"\",(AM1376/#REF!)*$W1376)","v":""},{"$f":"IF(AN1376=\"\",\"\",(AN1376/#REF!)*$W1376)","v":""},{"$f":"IF(AO1376=\"\",\"\",(AO1376/#REF!)*$W1376)","v":""},{"$f":"IF(AP1376=\"\",\"\",(AP1376/#REF!)*$W1376)","v":""},{"$f":"IF(AQ1376=\"\",\"\",(AQ1376/#REF!)*$W1376)","v":""},{"$f":"IF(AR1376=\"\",\"\",(AR1376/#REF!)*$W1376)","v":""},{"$f":"IF(AS1376=\"\",\"\",(AS1376/#REF!)*$W1376)","v":""},{"$f":"IF(AT1376=\"\",\"\",(AT1376/#REF!)*$W1376)","v":""},{"$f":"IF(AU1376=\"\",\"\",(AU1376/#REF!)*$W1376)","v":""},{"$f":"IF(AV1376=\"\",\"\",(AV1376/#REF!)*$W1376)","v":""},{"$f":"IF(AW1376=\"\",\"\",(AW1376/#REF!)*$W1376)","v":""},{"$f":"IF(AX1376=\"\",\"\",(AX1376/#REF!)*$W1376)","v":""},{"$f":"IF(AY1376=\"\",\"\",(AY1376/#REF!)*$W1376)","v":""},""]
[null,11115,null,null,"Sewer Gravity",null,"MC05/17/12 - MC05/17/11",null,null,225,null,0,70525.088900000002,null,1,70525.088900000002,null,null,{"$f":"IF(Q1377=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1377,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1377,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},70525.088900000002,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1377=\"\",\"\",(AD1377/#REF!)*$W1377)","v":""},"","",70525.088900000002,"","",{"$f":"IF(AJ1377=\"\",\"\",(AJ1377/#REF!)*$W1377)","v":""},{"$f":"IF(AK1377=\"\",\"\",(AK1377/#REF!)*$W1377)","v":""},{"$f":"IF(AL1377=\"\",\"\",(AL1377/#REF!)*$W1377)","v":""},{"$f":"IF(AM1377=\"\",\"\",(AM1377/#REF!)*$W1377)","v":""},{"$f":"IF(AN1377=\"\",\"\",(AN1377/#REF!)*$W1377)","v":""},{"$f":"IF(AO1377=\"\",\"\",(AO1377/#REF!)*$W1377)","v":""},{"$f":"IF(AP1377=\"\",\"\",(AP1377/#REF!)*$W1377)","v":""},{"$f":"IF(AQ1377=\"\",\"\",(AQ1377/#REF!)*$W1377)","v":""},{"$f":"IF(AR1377=\"\",\"\",(AR1377/#REF!)*$W1377)","v":""},{"$f":"IF(AS1377=\"\",\"\",(AS1377/#REF!)*$W1377)","v":""},{"$f":"IF(AT1377=\"\",\"\",(AT1377/#REF!)*$W1377)","v":""},{"$f":"IF(AU1377=\"\",\"\",(AU1377/#REF!)*$W1377)","v":""},{"$f":"IF(AV1377=\"\",\"\",(AV1377/#REF!)*$W1377)","v":""},{"$f":"IF(AW1377=\"\",\"\",(AW1377/#REF!)*$W1377)","v":""},{"$f":"IF(AX1377=\"\",\"\",(AX1377/#REF!)*$W1377)","v":""},{"$f":"IF(AY1377=\"\",\"\",(AY1377/#REF!)*$W1377)","v":""},""]
[null,"A6271",null,null,"Sewer Rising",null,"SND-SM01A/SRM/SN11 - SM20/1/4A",null,null,250,null,0,110558.5926,null,1,110558.5926,null,null,{"$f":"IF(Q1383=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1383,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1383,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},110558.5926,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1383=\"\",\"\",(AD1383/#REF!)*$W1383)","v":""},"","",110558.5926,"","",{"$f":"IF(AJ1383=\"\",\"\",(AJ1383/#REF!)*$W1383)","v":""},{"$f":"IF(AK1383=\"\",\"\",(AK1383/#REF!)*$W1383)","v":""},{"$f":"IF(AL1383=\"\",\"\",(AL1383/#REF!)*$W1383)","v":""},{"$f":"IF(AM1383=\"\",\"\",(AM1383/#REF!)*$W1383)","v":""},{"$f":"IF(AN1383=\"\",\"\",(AN1383/#REF!)*$W1383)","v":""},{"$f":"IF(AO1383=\"\",\"\",(AO1383/#REF!)*$W1383)","v":""},{"$f":"IF(AP1383=\"\",\"\",(AP1383/#REF!)*$W1383)","v":""},{"$f":"IF(AQ1383=\"\",\"\",(AQ1383/#REF!)*$W1383)","v":""},{"$f":"IF(AR1383=\"\",\"\",(AR1383/#REF!)*$W1383)","v":""},{"$f":"IF(AS1383=\"\",\"\",(AS1383/#REF!)*$W1383)","v":""},{"$f":"IF(AT1383=\"\",\"\",(AT1383/#REF!)*$W1383)","v":""},{"$f":"IF(AU1383=\"\",\"\",(AU1383/#REF!)*$W1383)","v":""},{"$f":"IF(AV1383=\"\",\"\",(AV1383/#REF!)*$W1383)","v":""},{"$f":"IF(AW1383=\"\",\"\",(AW1383/#REF!)*$W1383)","v":""},{"$f":"IF(AX1383=\"\",\"\",(AX1383/#REF!)*$W1383)","v":""},{"$f":"IF(AY1383=\"\",\"\",(AY1383/#REF!)*$W1383)","v":""},""]
[null,"A6256",null,null,"Sewer Rising",null,"SND-SM01A/SRM/SN05 - SND-SM01A/SRM/SN06",null,null,250,null,0,45312.559500000003,null,1,45312.559500000003,null,null,{"$f":"IF(Q1386=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1386,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1386,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45312.559500000003,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1386=\"\",\"\",(AD1386/#REF!)*$W1386)","v":""},"","",45312.559500000003,"","",{"$f":"IF(AJ1386=\"\",\"\",(AJ1386/#REF!)*$W1386)","v":""},{"$f":"IF(AK1386=\"\",\"\",(AK1386/#REF!)*$W1386)","v":""},{"$f":"IF(AL1386=\"\",\"\",(AL1386/#REF!)*$W1386)","v":""},{"$f":"IF(AM1386=\"\",\"\",(AM1386/#REF!)*$W1386)","v":""},{"$f":"IF(AN1386=\"\",\"\",(AN1386/#REF!)*$W1386)","v":""},{"$f":"IF(AO1386=\"\",\"\",(AO1386/#REF!)*$W1386)","v":""},{"$f":"IF(AP1386=\"\",\"\",(AP1386/#REF!)*$W1386)","v":""},{"$f":"IF(AQ1386=\"\",\"\",(AQ1386/#REF!)*$W1386)","v":""},{"$f":"IF(AR1386=\"\",\"\",(AR1386/#REF!)*$W1386)","v":""},{"$f":"IF(AS1386=\"\",\"\",(AS1386/#REF!)*$W1386)","v":""},{"$f":"IF(AT1386=\"\",\"\",(AT1386/#REF!)*$W1386)","v":""},{"$f":"IF(AU1386=\"\",\"\",(AU1386/#REF!)*$W1386)","v":""},{"$f":"IF(AV1386=\"\",\"\",(AV1386/#REF!)*$W1386)","v":""},{"$f":"IF(AW1386=\"\",\"\",(AW1386/#REF!)*$W1386)","v":""},{"$f":"IF(AX1386=\"\",\"\",(AX1386/#REF!)*$W1386)","v":""},{"$f":"IF(AY1386=\"\",\"\",(AY1386/#REF!)*$W1386)","v":""},""]
[null,397069,null,null,"Sewer Rising",null,"SND-PSMC01/SRM/SN05 - SND-PSMC01/SRM/SN04",null,null,600,null,0,4168.1746999999996,null,1,4168.1746999999996,null,null,{"$f":"IF(Q1388=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1388,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1388,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4168.1746999999996,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1388=\"\",\"\",(AD1388/#REF!)*$W1388)","v":""},"","",4168.1746999999996,"","",{"$f":"IF(AJ1388=\"\",\"\",(AJ1388/#REF!)*$W1388)","v":""},{"$f":"IF(AK1388=\"\",\"\",(AK1388/#REF!)*$W1388)","v":""},{"$f":"IF(AL1388=\"\",\"\",(AL1388/#REF!)*$W1388)","v":""},{"$f":"IF(AM1388=\"\",\"\",(AM1388/#REF!)*$W1388)","v":""},{"$f":"IF(AN1388=\"\",\"\",(AN1388/#REF!)*$W1388)","v":""},{"$f":"IF(AO1388=\"\",\"\",(AO1388/#REF!)*$W1388)","v":""},{"$f":"IF(AP1388=\"\",\"\",(AP1388/#REF!)*$W1388)","v":""},{"$f":"IF(AQ1388=\"\",\"\",(AQ1388/#REF!)*$W1388)","v":""},{"$f":"IF(AR1388=\"\",\"\",(AR1388/#REF!)*$W1388)","v":""},{"$f":"IF(AS1388=\"\",\"\",(AS1388/#REF!)*$W1388)","v":""},{"$f":"IF(AT1388=\"\",\"\",(AT1388/#REF!)*$W1388)","v":""},{"$f":"IF(AU1388=\"\",\"\",(AU1388/#REF!)*$W1388)","v":""},{"$f":"IF(AV1388=\"\",\"\",(AV1388/#REF!)*$W1388)","v":""},{"$f":"IF(AW1388=\"\",\"\",(AW1388/#REF!)*$W1388)","v":""},{"$f":"IF(AX1388=\"\",\"\",(AX1388/#REF!)*$W1388)","v":""},{"$f":"IF(AY1388=\"\",\"\",(AY1388/#REF!)*$W1388)","v":""},""]
[null,397071,null,null,"Sewer Rising",null,"PSMC01/SRM/MH15 - SND-PSMC01/SRM/SN06",null,null,600,null,0,121859.56690000001,null,1,121859.56690000001,null,null,{"$f":"IF(Q1391=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1391,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1391,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S1391=\"\",0,S1391*10000*R1391)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P1391+T1391)*V1391,0)","v":121859.56690000001},null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1391=\"\",\"\",(AD1391/#REF!)*$W1391)","v":""},"","",121859.56690000001,"","",{"$f":"IF(AJ1391=\"\",\"\",(AJ1391/#REF!)*$W1391)","v":""},{"$f":"IF(AK1391=\"\",\"\",(AK1391/#REF!)*$W1391)","v":""},{"$f":"IF(AL1391=\"\",\"\",(AL1391/#REF!)*$W1391)","v":""},{"$f":"IF(AM1391=\"\",\"\",(AM1391/#REF!)*$W1391)","v":""},{"$f":"IF(AN1391=\"\",\"\",(AN1391/#REF!)*$W1391)","v":""},{"$f":"IF(AO1391=\"\",\"\",(AO1391/#REF!)*$W1391)","v":""},{"$f":"IF(AP1391=\"\",\"\",(AP1391/#REF!)*$W1391)","v":""},{"$f":"IF(AQ1391=\"\",\"\",(AQ1391/#REF!)*$W1391)","v":""},{"$f":"IF(AR1391=\"\",\"\",(AR1391/#REF!)*$W1391)","v":""},{"$f":"IF(AS1391=\"\",\"\",(AS1391/#REF!)*$W1391)","v":""},{"$f":"IF(AT1391=\"\",\"\",(AT1391/#REF!)*$W1391)","v":""},{"$f":"IF(AU1391=\"\",\"\",(AU1391/#REF!)*$W1391)","v":""},{"$f":"IF(AV1391=\"\",\"\",(AV1391/#REF!)*$W1391)","v":""},{"$f":"IF(AW1391=\"\",\"\",(AW1391/#REF!)*$W1391)","v":""},{"$f":"IF(AX1391=\"\",\"\",(AX1391/#REF!)*$W1391)","v":""},{"$f":"IF(AY1391=\"\",\"\",(AY1391/#REF!)*$W1391)","v":""},""]
[null,"A10922",null,null,"Sewer Gravity",null,"MC01/WMBS/21A - MC01/WMBS/ERO/01",null,null,300,null,0,1421.3178,null,1,1421.3178,null,null,{"$f":"IF(Q1395=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1395,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1395,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1421.3178,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1395=\"\",\"\",(AD1395/#REF!)*$W1395)","v":""},"","",1421.3178,"","",{"$f":"IF(AJ1395=\"\",\"\",(AJ1395/#REF!)*$W1395)","v":""},{"$f":"IF(AK1395=\"\",\"\",(AK1395/#REF!)*$W1395)","v":""},{"$f":"IF(AL1395=\"\",\"\",(AL1395/#REF!)*$W1395)","v":""},{"$f":"IF(AM1395=\"\",\"\",(AM1395/#REF!)*$W1395)","v":""},{"$f":"IF(AN1395=\"\",\"\",(AN1395/#REF!)*$W1395)","v":""},{"$f":"IF(AO1395=\"\",\"\",(AO1395/#REF!)*$W1395)","v":""},{"$f":"IF(AP1395=\"\",\"\",(AP1395/#REF!)*$W1395)","v":""},{"$f":"IF(AQ1395=\"\",\"\",(AQ1395/#REF!)*$W1395)","v":""},{"$f":"IF(AR1395=\"\",\"\",(AR1395/#REF!)*$W1395)","v":""},{"$f":"IF(AS1395=\"\",\"\",(AS1395/#REF!)*$W1395)","v":""},{"$f":"IF(AT1395=\"\",\"\",(AT1395/#REF!)*$W1395)","v":""},{"$f":"IF(AU1395=\"\",\"\",(AU1395/#REF!)*$W1395)","v":""},{"$f":"IF(AV1395=\"\",\"\",(AV1395/#REF!)*$W1395)","v":""},{"$f":"IF(AW1395=\"\",\"\",(AW1395/#REF!)*$W1395)","v":""},{"$f":"IF(AX1395=\"\",\"\",(AX1395/#REF!)*$W1395)","v":""},{"$f":"IF(AY1395=\"\",\"\",(AY1395/#REF!)*$W1395)","v":""},""]
[null,"A10912",null,null,"Sewer Gravity",null,"MC12/900/12 - MC12/900/ERO/01",null,null,300,null,0,1162.8964000000001,null,1,1162.8964000000001,null,null,{"$f":"IF(Q1399=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1399,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1399,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1162.8964000000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1399=\"\",\"\",(AD1399/#REF!)*$W1399)","v":""},"","",1162.8964000000001,"","",{"$f":"IF(AJ1399=\"\",\"\",(AJ1399/#REF!)*$W1399)","v":""},{"$f":"IF(AK1399=\"\",\"\",(AK1399/#REF!)*$W1399)","v":""},{"$f":"IF(AL1399=\"\",\"\",(AL1399/#REF!)*$W1399)","v":""},{"$f":"IF(AM1399=\"\",\"\",(AM1399/#REF!)*$W1399)","v":""},{"$f":"IF(AN1399=\"\",\"\",(AN1399/#REF!)*$W1399)","v":""},{"$f":"IF(AO1399=\"\",\"\",(AO1399/#REF!)*$W1399)","v":""},{"$f":"IF(AP1399=\"\",\"\",(AP1399/#REF!)*$W1399)","v":""},{"$f":"IF(AQ1399=\"\",\"\",(AQ1399/#REF!)*$W1399)","v":""},{"$f":"IF(AR1399=\"\",\"\",(AR1399/#REF!)*$W1399)","v":""},{"$f":"IF(AS1399=\"\",\"\",(AS1399/#REF!)*$W1399)","v":""},{"$f":"IF(AT1399=\"\",\"\",(AT1399/#REF!)*$W1399)","v":""},{"$f":"IF(AU1399=\"\",\"\",(AU1399/#REF!)*$W1399)","v":""},{"$f":"IF(AV1399=\"\",\"\",(AV1399/#REF!)*$W1399)","v":""},{"$f":"IF(AW1399=\"\",\"\",(AW1399/#REF!)*$W1399)","v":""},{"$f":"IF(AX1399=\"\",\"\",(AX1399/#REF!)*$W1399)","v":""},{"$f":"IF(AY1399=\"\",\"\",(AY1399/#REF!)*$W1399)","v":""},""]
[null,"A17872",null,null,"Sewer Rising",null,"PSBC01 - SND-BC01/SRM/01",null,null,300,null,0,263290.21899999998,null,1,263290.21899999998,null,null,{"$f":"IF(Q1404=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1404,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1404,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1404,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},263290.21899999998,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1404=\"\",\"\",(AD1404/#REF!)*$W1404)","v":""},"","",263290.21899999998,"","",{"$f":"IF(AJ1404=\"\",\"\",(AJ1404/#REF!)*$W1404)","v":""},{"$f":"IF(AK1404=\"\",\"\",(AK1404/#REF!)*$W1404)","v":""},{"$f":"IF(AL1404=\"\",\"\",(AL1404/#REF!)*$W1404)","v":""},{"$f":"IF(AM1404=\"\",\"\",(AM1404/#REF!)*$W1404)","v":""},{"$f":"IF(AN1404=\"\",\"\",(AN1404/#REF!)*$W1404)","v":""},{"$f":"IF(AO1404=\"\",\"\",(AO1404/#REF!)*$W1404)","v":""},{"$f":"IF(AP1404=\"\",\"\",(AP1404/#REF!)*$W1404)","v":""},{"$f":"IF(AQ1404=\"\",\"\",(AQ1404/#REF!)*$W1404)","v":""},{"$f":"IF(AR1404=\"\",\"\",(AR1404/#REF!)*$W1404)","v":""},{"$f":"IF(AS1404=\"\",\"\",(AS1404/#REF!)*$W1404)","v":""},{"$f":"IF(AT1404=\"\",\"\",(AT1404/#REF!)*$W1404)","v":""},{"$f":"IF(AU1404=\"\",\"\",(AU1404/#REF!)*$W1404)","v":""},{"$f":"IF(AV1404=\"\",\"\",(AV1404/#REF!)*$W1404)","v":""},{"$f":"IF(AW1404=\"\",\"\",(AW1404/#REF!)*$W1404)","v":""},{"$f":"IF(AX1404=\"\",\"\",(AX1404/#REF!)*$W1404)","v":""},{"$f":"IF(AY1404=\"\",\"\",(AY1404/#REF!)*$W1404)","v":""},""]
[null,"A18280",null,null,"Sewer Gravity",null,"MC23/01/05 - MC23/01/04",null,null,150,null,0,26027.8433,null,1,26027.8433,null,null,{"$f":"IF(Q1407=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1407,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1407,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1407,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26027.8433,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1407=\"\",\"\",(AD1407/#REF!)*$W1407)","v":""},"","",26027.8433,"","",{"$f":"IF(AJ1407=\"\",\"\",(AJ1407/#REF!)*$W1407)","v":""},{"$f":"IF(AK1407=\"\",\"\",(AK1407/#REF!)*$W1407)","v":""},{"$f":"IF(AL1407=\"\",\"\",(AL1407/#REF!)*$W1407)","v":""},{"$f":"IF(AM1407=\"\",\"\",(AM1407/#REF!)*$W1407)","v":""},{"$f":"IF(AN1407=\"\",\"\",(AN1407/#REF!)*$W1407)","v":""},{"$f":"IF(AO1407=\"\",\"\",(AO1407/#REF!)*$W1407)","v":""},{"$f":"IF(AP1407=\"\",\"\",(AP1407/#REF!)*$W1407)","v":""},{"$f":"IF(AQ1407=\"\",\"\",(AQ1407/#REF!)*$W1407)","v":""},{"$f":"IF(AR1407=\"\",\"\",(AR1407/#REF!)*$W1407)","v":""},{"$f":"IF(AS1407=\"\",\"\",(AS1407/#REF!)*$W1407)","v":""},{"$f":"IF(AT1407=\"\",\"\",(AT1407/#REF!)*$W1407)","v":""},{"$f":"IF(AU1407=\"\",\"\",(AU1407/#REF!)*$W1407)","v":""},{"$f":"IF(AV1407=\"\",\"\",(AV1407/#REF!)*$W1407)","v":""},{"$f":"IF(AW1407=\"\",\"\",(AW1407/#REF!)*$W1407)","v":""},{"$f":"IF(AX1407=\"\",\"\",(AX1407/#REF!)*$W1407)","v":""},{"$f":"IF(AY1407=\"\",\"\",(AY1407/#REF!)*$W1407)","v":""},""]
[null,"A18279",null,null,"Sewer Gravity",null,"MC23/01/06 - MC23/01/05",null,null,150,null,0,8715.6389999999992,null,1,8715.6389999999992,null,null,{"$f":"IF(Q1409=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1409,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1409,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1409,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8715.6389999999992,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1409=\"\",\"\",(AD1409/#REF!)*$W1409)","v":""},"","",8715.6389999999992,"","",{"$f":"IF(AJ1409=\"\",\"\",(AJ1409/#REF!)*$W1409)","v":""},{"$f":"IF(AK1409=\"\",\"\",(AK1409/#REF!)*$W1409)","v":""},{"$f":"IF(AL1409=\"\",\"\",(AL1409/#REF!)*$W1409)","v":""},{"$f":"IF(AM1409=\"\",\"\",(AM1409/#REF!)*$W1409)","v":""},{"$f":"IF(AN1409=\"\",\"\",(AN1409/#REF!)*$W1409)","v":""},{"$f":"IF(AO1409=\"\",\"\",(AO1409/#REF!)*$W1409)","v":""},{"$f":"IF(AP1409=\"\",\"\",(AP1409/#REF!)*$W1409)","v":""},{"$f":"IF(AQ1409=\"\",\"\",(AQ1409/#REF!)*$W1409)","v":""},{"$f":"IF(AR1409=\"\",\"\",(AR1409/#REF!)*$W1409)","v":""},{"$f":"IF(AS1409=\"\",\"\",(AS1409/#REF!)*$W1409)","v":""},{"$f":"IF(AT1409=\"\",\"\",(AT1409/#REF!)*$W1409)","v":""},{"$f":"IF(AU1409=\"\",\"\",(AU1409/#REF!)*$W1409)","v":""},{"$f":"IF(AV1409=\"\",\"\",(AV1409/#REF!)*$W1409)","v":""},{"$f":"IF(AW1409=\"\",\"\",(AW1409/#REF!)*$W1409)","v":""},{"$f":"IF(AX1409=\"\",\"\",(AX1409/#REF!)*$W1409)","v":""},{"$f":"IF(AY1409=\"\",\"\",(AY1409/#REF!)*$W1409)","v":""},""]
[null,"A18276",null,null,"Sewer Gravity",null,"MC23/01/09 - MC23/01/08",null,null,150,null,0,2028.5755999999999,null,1,2028.5755999999999,null,null,{"$f":"IF(Q1412=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1412,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1412,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1412,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2028.5755999999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1412=\"\",\"\",(AD1412/#REF!)*$W1412)","v":""},"","",2028.5755999999999,"","",{"$f":"IF(AJ1412=\"\",\"\",(AJ1412/#REF!)*$W1412)","v":""},{"$f":"IF(AK1412=\"\",\"\",(AK1412/#REF!)*$W1412)","v":""},{"$f":"IF(AL1412=\"\",\"\",(AL1412/#REF!)*$W1412)","v":""},{"$f":"IF(AM1412=\"\",\"\",(AM1412/#REF!)*$W1412)","v":""},{"$f":"IF(AN1412=\"\",\"\",(AN1412/#REF!)*$W1412)","v":""},{"$f":"IF(AO1412=\"\",\"\",(AO1412/#REF!)*$W1412)","v":""},{"$f":"IF(AP1412=\"\",\"\",(AP1412/#REF!)*$W1412)","v":""},{"$f":"IF(AQ1412=\"\",\"\",(AQ1412/#REF!)*$W1412)","v":""},{"$f":"IF(AR1412=\"\",\"\",(AR1412/#REF!)*$W1412)","v":""},{"$f":"IF(AS1412=\"\",\"\",(AS1412/#REF!)*$W1412)","v":""},{"$f":"IF(AT1412=\"\",\"\",(AT1412/#REF!)*$W1412)","v":""},{"$f":"IF(AU1412=\"\",\"\",(AU1412/#REF!)*$W1412)","v":""},{"$f":"IF(AV1412=\"\",\"\",(AV1412/#REF!)*$W1412)","v":""},{"$f":"IF(AW1412=\"\",\"\",(AW1412/#REF!)*$W1412)","v":""},{"$f":"IF(AX1412=\"\",\"\",(AX1412/#REF!)*$W1412)","v":""},{"$f":"IF(AY1412=\"\",\"\",(AY1412/#REF!)*$W1412)","v":""},""]
[null,"A18560",null,null,"Sewer Gravity",null,"MC05/ERO/01 - MC05/END/01",null,null,300,null,0,2311.7633000000001,null,1,2311.7633000000001,null,null,{"$f":"IF(Q1415=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1415,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1415,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1415,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2311.7633000000001,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1415=\"\",\"\",(AD1415/#REF!)*$W1415)","v":""},"","",2311.7633000000001,"","",{"$f":"IF(AJ1415=\"\",\"\",(AJ1415/#REF!)*$W1415)","v":""},{"$f":"IF(AK1415=\"\",\"\",(AK1415/#REF!)*$W1415)","v":""},{"$f":"IF(AL1415=\"\",\"\",(AL1415/#REF!)*$W1415)","v":""},{"$f":"IF(AM1415=\"\",\"\",(AM1415/#REF!)*$W1415)","v":""},{"$f":"IF(AN1415=\"\",\"\",(AN1415/#REF!)*$W1415)","v":""},{"$f":"IF(AO1415=\"\",\"\",(AO1415/#REF!)*$W1415)","v":""},{"$f":"IF(AP1415=\"\",\"\",(AP1415/#REF!)*$W1415)","v":""},{"$f":"IF(AQ1415=\"\",\"\",(AQ1415/#REF!)*$W1415)","v":""},{"$f":"IF(AR1415=\"\",\"\",(AR1415/#REF!)*$W1415)","v":""},{"$f":"IF(AS1415=\"\",\"\",(AS1415/#REF!)*$W1415)","v":""},{"$f":"IF(AT1415=\"\",\"\",(AT1415/#REF!)*$W1415)","v":""},{"$f":"IF(AU1415=\"\",\"\",(AU1415/#REF!)*$W1415)","v":""},{"$f":"IF(AV1415=\"\",\"\",(AV1415/#REF!)*$W1415)","v":""},{"$f":"IF(AW1415=\"\",\"\",(AW1415/#REF!)*$W1415)","v":""},{"$f":"IF(AX1415=\"\",\"\",(AX1415/#REF!)*$W1415)","v":""},{"$f":"IF(AY1415=\"\",\"\",(AY1415/#REF!)*$W1415)","v":""},""]
[null,"A21017",null,null,"Sewer Gravity",null,"SM23/13/01 - SM23/01/01",null,null,225,null,0,8019.7529999999997,null,1,8019.7529999999997,null,null,{"$f":"IF(Q1418=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1418,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1418,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1418,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8019.7529999999997,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1418=\"\",\"\",(AD1418/#REF!)*$W1418)","v":""},"","",8019.7529999999997,"","",{"$f":"IF(AJ1418=\"\",\"\",(AJ1418/#REF!)*$W1418)","v":""},{"$f":"IF(AK1418=\"\",\"\",(AK1418/#REF!)*$W1418)","v":""},{"$f":"IF(AL1418=\"\",\"\",(AL1418/#REF!)*$W1418)","v":""},{"$f":"IF(AM1418=\"\",\"\",(AM1418/#REF!)*$W1418)","v":""},{"$f":"IF(AN1418=\"\",\"\",(AN1418/#REF!)*$W1418)","v":""},{"$f":"IF(AO1418=\"\",\"\",(AO1418/#REF!)*$W1418)","v":""},{"$f":"IF(AP1418=\"\",\"\",(AP1418/#REF!)*$W1418)","v":""},{"$f":"IF(AQ1418=\"\",\"\",(AQ1418/#REF!)*$W1418)","v":""},{"$f":"IF(AR1418=\"\",\"\",(AR1418/#REF!)*$W1418)","v":""},{"$f":"IF(AS1418=\"\",\"\",(AS1418/#REF!)*$W1418)","v":""},{"$f":"IF(AT1418=\"\",\"\",(AT1418/#REF!)*$W1418)","v":""},{"$f":"IF(AU1418=\"\",\"\",(AU1418/#REF!)*$W1418)","v":""},{"$f":"IF(AV1418=\"\",\"\",(AV1418/#REF!)*$W1418)","v":""},{"$f":"IF(AW1418=\"\",\"\",(AW1418/#REF!)*$W1418)","v":""},{"$f":"IF(AX1418=\"\",\"\",(AX1418/#REF!)*$W1418)","v":""},{"$f":"IF(AY1418=\"\",\"\",(AY1418/#REF!)*$W1418)","v":""},""]
[null,"A21012",null,null,"Sewer Gravity",null,"SM23/13/06 - SM23/13/05",null,null,300,null,0,37973.623,null,1,{"$f":"IF(M1423=\"\",\"\",M1423*O1423)","v":37973.623},null,null,{"$f":"IF(Q1423=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1423,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1423,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1423,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37973.623,null,null,"y",null,null,null,null,{"$f":"IF(X1423=\"y\",AE$14,IF(AND(X1423>0,X1423<=1),X1423*AE$14,\"\"))","v":""},{"$f":"IF(Y1423=\"y\",AF$14,IF(AND(Y1423>0,Y1423<=1),Y1423*AF$14,\"\"))","v":""},{"$f":"IF(Z1423=\"y\",AG$14,IF(AND(Z1423>0,Z1423<=1),Z1423*AG$14,\"\"))","v":222697},{"$f":"IF(AA1423=\"y\",AH$14,IF(AND(AA1423>0,AA1423<=1),AA1423*AH$14,\"\"))","v":""},{"$f":"IF(AB1423=\"y\",AI$14,IF(AND(AB1423>0,AB1423<=1),AB1423*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1423=\"\",\"\",(AD1423/#REF!)*$W1423)","v":""},"","",37973.623,"","",{"$f":"IF(AJ1423=\"\",\"\",(AJ1423/#REF!)*$W1423)","v":""},{"$f":"IF(AK1423=\"\",\"\",(AK1423/#REF!)*$W1423)","v":""},{"$f":"IF(AL1423=\"\",\"\",(AL1423/#REF!)*$W1423)","v":""},{"$f":"IF(AM1423=\"\",\"\",(AM1423/#REF!)*$W1423)","v":""},{"$f":"IF(AN1423=\"\",\"\",(AN1423/#REF!)*$W1423)","v":""},{"$f":"IF(AO1423=\"\",\"\",(AO1423/#REF!)*$W1423)","v":""},{"$f":"IF(AP1423=\"\",\"\",(AP1423/#REF!)*$W1423)","v":""},{"$f":"IF(AQ1423=\"\",\"\",(AQ1423/#REF!)*$W1423)","v":""},{"$f":"IF(AR1423=\"\",\"\",(AR1423/#REF!)*$W1423)","v":""},{"$f":"IF(AS1423=\"\",\"\",(AS1423/#REF!)*$W1423)","v":""},{"$f":"IF(AT1423=\"\",\"\",(AT1423/#REF!)*$W1423)","v":""},{"$f":"IF(AU1423=\"\",\"\",(AU1423/#REF!)*$W1423)","v":""},{"$f":"IF(AV1423=\"\",\"\",(AV1423/#REF!)*$W1423)","v":""},{"$f":"IF(AW1423=\"\",\"\",(AW1423/#REF!)*$W1423)","v":""},{"$f":"IF(AX1423=\"\",\"\",(AX1423/#REF!)*$W1423)","v":""},{"$f":"IF(AY1423=\"\",\"\",(AY1423/#REF!)*$W1423)","v":""},{"$f":"IF(SUM(BB1423:BV1423)=W1423,\"\",\"ERROR\")","v":""}]
[null,"A21047",null,null,"Sewer Rising",null,"PSSM27 - SM23/13/06",null,null,100,null,0,50036.214899999999,null,1,50036.214899999999,null,null,{"$f":"IF(Q1427=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1427,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1427,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1427,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50036.214899999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1427=\"\",\"\",(AD1427/#REF!)*$W1427)","v":""},"","",50036.214899999999,"","",{"$f":"IF(AJ1427=\"\",\"\",(AJ1427/#REF!)*$W1427)","v":""},{"$f":"IF(AK1427=\"\",\"\",(AK1427/#REF!)*$W1427)","v":""},{"$f":"IF(AL1427=\"\",\"\",(AL1427/#REF!)*$W1427)","v":""},{"$f":"IF(AM1427=\"\",\"\",(AM1427/#REF!)*$W1427)","v":""},{"$f":"IF(AN1427=\"\",\"\",(AN1427/#REF!)*$W1427)","v":""},{"$f":"IF(AO1427=\"\",\"\",(AO1427/#REF!)*$W1427)","v":""},{"$f":"IF(AP1427=\"\",\"\",(AP1427/#REF!)*$W1427)","v":""},{"$f":"IF(AQ1427=\"\",\"\",(AQ1427/#REF!)*$W1427)","v":""},{"$f":"IF(AR1427=\"\",\"\",(AR1427/#REF!)*$W1427)","v":""},{"$f":"IF(AS1427=\"\",\"\",(AS1427/#REF!)*$W1427)","v":""},{"$f":"IF(AT1427=\"\",\"\",(AT1427/#REF!)*$W1427)","v":""},{"$f":"IF(AU1427=\"\",\"\",(AU1427/#REF!)*$W1427)","v":""},{"$f":"IF(AV1427=\"\",\"\",(AV1427/#REF!)*$W1427)","v":""},{"$f":"IF(AW1427=\"\",\"\",(AW1427/#REF!)*$W1427)","v":""},{"$f":"IF(AX1427=\"\",\"\",(AX1427/#REF!)*$W1427)","v":""},{"$f":"IF(AY1427=\"\",\"\",(AY1427/#REF!)*$W1427)","v":""},""]
[null,"A15506",null,null,"Sewer Rising",null,"PSSM26 - SND-SM26/SRM/01",null,null,150,null,0,4554.5753000000004,null,1,4554.5753000000004,null,null,{"$f":"IF(Q1431=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1431,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1431,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1431,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4554.5753000000004,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1431=\"\",\"\",(AD1431/#REF!)*$W1431)","v":""},"","",4554.5753000000004,"","",{"$f":"IF(AJ1431=\"\",\"\",(AJ1431/#REF!)*$W1431)","v":""},{"$f":"IF(AK1431=\"\",\"\",(AK1431/#REF!)*$W1431)","v":""},{"$f":"IF(AL1431=\"\",\"\",(AL1431/#REF!)*$W1431)","v":""},{"$f":"IF(AM1431=\"\",\"\",(AM1431/#REF!)*$W1431)","v":""},{"$f":"IF(AN1431=\"\",\"\",(AN1431/#REF!)*$W1431)","v":""},{"$f":"IF(AO1431=\"\",\"\",(AO1431/#REF!)*$W1431)","v":""},{"$f":"IF(AP1431=\"\",\"\",(AP1431/#REF!)*$W1431)","v":""},{"$f":"IF(AQ1431=\"\",\"\",(AQ1431/#REF!)*$W1431)","v":""},{"$f":"IF(AR1431=\"\",\"\",(AR1431/#REF!)*$W1431)","v":""},{"$f":"IF(AS1431=\"\",\"\",(AS1431/#REF!)*$W1431)","v":""},{"$f":"IF(AT1431=\"\",\"\",(AT1431/#REF!)*$W1431)","v":""},{"$f":"IF(AU1431=\"\",\"\",(AU1431/#REF!)*$W1431)","v":""},{"$f":"IF(AV1431=\"\",\"\",(AV1431/#REF!)*$W1431)","v":""},{"$f":"IF(AW1431=\"\",\"\",(AW1431/#REF!)*$W1431)","v":""},{"$f":"IF(AX1431=\"\",\"\",(AX1431/#REF!)*$W1431)","v":""},{"$f":"IF(AY1431=\"\",\"\",(AY1431/#REF!)*$W1431)","v":""},""]
[null,"A15507",null,null,"Sewer Rising",null,"SND-SM26/SRM/01 - SND-SM26/SRM/02",null,null,150,null,0,1876.8453,null,1,1876.8453,null,null,{"$f":"IF(Q1432=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1432,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1432,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1432,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1876.8453,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1432=\"\",\"\",(AD1432/#REF!)*$W1432)","v":""},"","",1876.8453,"","",{"$f":"IF(AJ1432=\"\",\"\",(AJ1432/#REF!)*$W1432)","v":""},{"$f":"IF(AK1432=\"\",\"\",(AK1432/#REF!)*$W1432)","v":""},{"$f":"IF(AL1432=\"\",\"\",(AL1432/#REF!)*$W1432)","v":""},{"$f":"IF(AM1432=\"\",\"\",(AM1432/#REF!)*$W1432)","v":""},{"$f":"IF(AN1432=\"\",\"\",(AN1432/#REF!)*$W1432)","v":""},{"$f":"IF(AO1432=\"\",\"\",(AO1432/#REF!)*$W1432)","v":""},{"$f":"IF(AP1432=\"\",\"\",(AP1432/#REF!)*$W1432)","v":""},{"$f":"IF(AQ1432=\"\",\"\",(AQ1432/#REF!)*$W1432)","v":""},{"$f":"IF(AR1432=\"\",\"\",(AR1432/#REF!)*$W1432)","v":""},{"$f":"IF(AS1432=\"\",\"\",(AS1432/#REF!)*$W1432)","v":""},{"$f":"IF(AT1432=\"\",\"\",(AT1432/#REF!)*$W1432)","v":""},{"$f":"IF(AU1432=\"\",\"\",(AU1432/#REF!)*$W1432)","v":""},{"$f":"IF(AV1432=\"\",\"\",(AV1432/#REF!)*$W1432)","v":""},{"$f":"IF(AW1432=\"\",\"\",(AW1432/#REF!)*$W1432)","v":""},{"$f":"IF(AX1432=\"\",\"\",(AX1432/#REF!)*$W1432)","v":""},{"$f":"IF(AY1432=\"\",\"\",(AY1432/#REF!)*$W1432)","v":""},""]
[null,"A6265Z",null,null,"Sewer Rising",null,"SND-SM01A/SRM/SN10 - SND-SM01A/SRM/SN11",null,null,250,null,0,1255.5663999999999,null,1,1255.5663999999999,null,null,{"$f":"IF(Q1438=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1438,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1438,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1438,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1255.5663999999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1438=\"\",\"\",(AD1438/#REF!)*$W1438)","v":""},"","",1255.5663999999999,"","",{"$f":"IF(AJ1438=\"\",\"\",(AJ1438/#REF!)*$W1438)","v":""},{"$f":"IF(AK1438=\"\",\"\",(AK1438/#REF!)*$W1438)","v":""},{"$f":"IF(AL1438=\"\",\"\",(AL1438/#REF!)*$W1438)","v":""},{"$f":"IF(AM1438=\"\",\"\",(AM1438/#REF!)*$W1438)","v":""},{"$f":"IF(AN1438=\"\",\"\",(AN1438/#REF!)*$W1438)","v":""},{"$f":"IF(AO1438=\"\",\"\",(AO1438/#REF!)*$W1438)","v":""},{"$f":"IF(AP1438=\"\",\"\",(AP1438/#REF!)*$W1438)","v":""},{"$f":"IF(AQ1438=\"\",\"\",(AQ1438/#REF!)*$W1438)","v":""},{"$f":"IF(AR1438=\"\",\"\",(AR1438/#REF!)*$W1438)","v":""},{"$f":"IF(AS1438=\"\",\"\",(AS1438/#REF!)*$W1438)","v":""},{"$f":"IF(AT1438=\"\",\"\",(AT1438/#REF!)*$W1438)","v":""},{"$f":"IF(AU1438=\"\",\"\",(AU1438/#REF!)*$W1438)","v":""},{"$f":"IF(AV1438=\"\",\"\",(AV1438/#REF!)*$W1438)","v":""},{"$f":"IF(AW1438=\"\",\"\",(AW1438/#REF!)*$W1438)","v":""},{"$f":"IF(AX1438=\"\",\"\",(AX1438/#REF!)*$W1438)","v":""},{"$f":"IF(AY1438=\"\",\"\",(AY1438/#REF!)*$W1438)","v":""},""]
[null,362685,null,null,"Sewer Gravity",null,"SM19RM002 - SM25/03/03",null,null,225,null,0,36155.878799999999,null,1,36155.878799999999,null,null,{"$f":"IF(Q1441=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1441,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1441,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1441,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36155.878799999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1441=\"\",\"\",(AD1441/#REF!)*$W1441)","v":""},"","",36155.878799999999,"","",{"$f":"IF(AJ1441=\"\",\"\",(AJ1441/#REF!)*$W1441)","v":""},{"$f":"IF(AK1441=\"\",\"\",(AK1441/#REF!)*$W1441)","v":""},{"$f":"IF(AL1441=\"\",\"\",(AL1441/#REF!)*$W1441)","v":""},{"$f":"IF(AM1441=\"\",\"\",(AM1441/#REF!)*$W1441)","v":""},{"$f":"IF(AN1441=\"\",\"\",(AN1441/#REF!)*$W1441)","v":""},{"$f":"IF(AO1441=\"\",\"\",(AO1441/#REF!)*$W1441)","v":""},{"$f":"IF(AP1441=\"\",\"\",(AP1441/#REF!)*$W1441)","v":""},{"$f":"IF(AQ1441=\"\",\"\",(AQ1441/#REF!)*$W1441)","v":""},{"$f":"IF(AR1441=\"\",\"\",(AR1441/#REF!)*$W1441)","v":""},{"$f":"IF(AS1441=\"\",\"\",(AS1441/#REF!)*$W1441)","v":""},{"$f":"IF(AT1441=\"\",\"\",(AT1441/#REF!)*$W1441)","v":""},{"$f":"IF(AU1441=\"\",\"\",(AU1441/#REF!)*$W1441)","v":""},{"$f":"IF(AV1441=\"\",\"\",(AV1441/#REF!)*$W1441)","v":""},{"$f":"IF(AW1441=\"\",\"\",(AW1441/#REF!)*$W1441)","v":""},{"$f":"IF(AX1441=\"\",\"\",(AX1441/#REF!)*$W1441)","v":""},{"$f":"IF(AY1441=\"\",\"\",(AY1441/#REF!)*$W1441)","v":""},""]
[null,363075,null,null,"Sewer Rising",null,"SM19RM001 - SM19RM002",null,null,150,null,0,212442.2904,null,1,212442.2904,null,null,{"$f":"IF(Q1443=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1443,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1443,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1443,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},212442.2904,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1443=\"\",\"\",(AD1443/#REF!)*$W1443)","v":""},"","",212442.2904,"","",{"$f":"IF(AJ1443=\"\",\"\",(AJ1443/#REF!)*$W1443)","v":""},{"$f":"IF(AK1443=\"\",\"\",(AK1443/#REF!)*$W1443)","v":""},{"$f":"IF(AL1443=\"\",\"\",(AL1443/#REF!)*$W1443)","v":""},{"$f":"IF(AM1443=\"\",\"\",(AM1443/#REF!)*$W1443)","v":""},{"$f":"IF(AN1443=\"\",\"\",(AN1443/#REF!)*$W1443)","v":""},{"$f":"IF(AO1443=\"\",\"\",(AO1443/#REF!)*$W1443)","v":""},{"$f":"IF(AP1443=\"\",\"\",(AP1443/#REF!)*$W1443)","v":""},{"$f":"IF(AQ1443=\"\",\"\",(AQ1443/#REF!)*$W1443)","v":""},{"$f":"IF(AR1443=\"\",\"\",(AR1443/#REF!)*$W1443)","v":""},{"$f":"IF(AS1443=\"\",\"\",(AS1443/#REF!)*$W1443)","v":""},{"$f":"IF(AT1443=\"\",\"\",(AT1443/#REF!)*$W1443)","v":""},{"$f":"IF(AU1443=\"\",\"\",(AU1443/#REF!)*$W1443)","v":""},{"$f":"IF(AV1443=\"\",\"\",(AV1443/#REF!)*$W1443)","v":""},{"$f":"IF(AW1443=\"\",\"\",(AW1443/#REF!)*$W1443)","v":""},{"$f":"IF(AX1443=\"\",\"\",(AX1443/#REF!)*$W1443)","v":""},{"$f":"IF(AY1443=\"\",\"\",(AY1443/#REF!)*$W1443)","v":""},""]
[null,12189,null,null,"Sewer Gravity",null,"MC01/WMBS/2 - MC01/WMBS/1",null,null,375,null,0,284188.6188,null,1,284188.6188,null,null,{"$f":"IF(Q1447=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1447,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1447,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1447,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},284188.6188,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1447=\"\",\"\",(AD1447/#REF!)*$W1447)","v":""},"","",284188.6188,"","",{"$f":"IF(AJ1447=\"\",\"\",(AJ1447/#REF!)*$W1447)","v":""},{"$f":"IF(AK1447=\"\",\"\",(AK1447/#REF!)*$W1447)","v":""},{"$f":"IF(AL1447=\"\",\"\",(AL1447/#REF!)*$W1447)","v":""},{"$f":"IF(AM1447=\"\",\"\",(AM1447/#REF!)*$W1447)","v":""},{"$f":"IF(AN1447=\"\",\"\",(AN1447/#REF!)*$W1447)","v":""},{"$f":"IF(AO1447=\"\",\"\",(AO1447/#REF!)*$W1447)","v":""},{"$f":"IF(AP1447=\"\",\"\",(AP1447/#REF!)*$W1447)","v":""},{"$f":"IF(AQ1447=\"\",\"\",(AQ1447/#REF!)*$W1447)","v":""},{"$f":"IF(AR1447=\"\",\"\",(AR1447/#REF!)*$W1447)","v":""},{"$f":"IF(AS1447=\"\",\"\",(AS1447/#REF!)*$W1447)","v":""},{"$f":"IF(AT1447=\"\",\"\",(AT1447/#REF!)*$W1447)","v":""},{"$f":"IF(AU1447=\"\",\"\",(AU1447/#REF!)*$W1447)","v":""},{"$f":"IF(AV1447=\"\",\"\",(AV1447/#REF!)*$W1447)","v":""},{"$f":"IF(AW1447=\"\",\"\",(AW1447/#REF!)*$W1447)","v":""},{"$f":"IF(AX1447=\"\",\"\",(AX1447/#REF!)*$W1447)","v":""},{"$f":"IF(AY1447=\"\",\"\",(AY1447/#REF!)*$W1447)","v":""},""]
[null,82615,null,null,"Sewer Rising",null,"PSSM18 - SM01A/A1/09",null,null,100,null,0,139577.57519999999,null,1,139577.57519999999,null,null,{"$f":"IF(Q1450=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1450,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1450,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1450,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},139577.57519999999,null,null,"y",null,null,null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,{"$f":"IF(AD1450=\"\",\"\",(AD1450/#REF!)*$W1450)","v":""},"","",139577.57519999999,"","",{"$f":"IF(AJ1450=\"\",\"\",(AJ1450/#REF!)*$W1450)","v":""},{"$f":"IF(AK1450=\"\",\"\",(AK1450/#REF!)*$W1450)","v":""},{"$f":"IF(AL1450=\"\",\"\",(AL1450/#REF!)*$W1450)","v":""},{"$f":"IF(AM1450=\"\",\"\",(AM1450/#REF!)*$W1450)","v":""},{"$f":"IF(AN1450=\"\",\"\",(AN1450/#REF!)*$W1450)","v":""},{"$f":"IF(AO1450=\"\",\"\",(AO1450/#REF!)*$W1450)","v":""},{"$f":"IF(AP1450=\"\",\"\",(AP1450/#REF!)*$W1450)","v":""},{"$f":"IF(AQ1450=\"\",\"\",(AQ1450/#REF!)*$W1450)","v":""},{"$f":"IF(AR1450=\"\",\"\",(AR1450/#REF!)*$W1450)","v":""},{"$f":"IF(AS1450=\"\",\"\",(AS1450/#REF!)*$W1450)","v":""},{"$f":"IF(AT1450=\"\",\"\",(AT1450/#REF!)*$W1450)","v":""},{"$f":"IF(AU1450=\"\",\"\",(AU1450/#REF!)*$W1450)","v":""},{"$f":"IF(AV1450=\"\",\"\",(AV1450/#REF!)*$W1450)","v":""},{"$f":"IF(AW1450=\"\",\"\",(AW1450/#REF!)*$W1450)","v":""},{"$f":"IF(AX1450=\"\",\"\",(AX1450/#REF!)*$W1450)","v":""},{"$f":"IF(AY1450=\"\",\"\",(AY1450/#REF!)*$W1450)","v":""},""]
[null,"A14231",null,null,"Sewer Gravity",null,"BU01/08A/02 - BU01/08A/01",null,null,150,null,0,8739.3150999999998,null,1,8739.3150999999998,null,null,{"$f":"IF(Q1454=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1454,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1454,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1454,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8739.3150999999998,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1454=\"\",\"\",(AD1454/#REF!)*$W1454)","v":""},8739.3150999999998,"","","","",{"$f":"IF(AJ1454=\"\",\"\",(AJ1454/#REF!)*$W1454)","v":""},{"$f":"IF(AK1454=\"\",\"\",(AK1454/#REF!)*$W1454)","v":""},{"$f":"IF(AL1454=\"\",\"\",(AL1454/#REF!)*$W1454)","v":""},{"$f":"IF(AM1454=\"\",\"\",(AM1454/#REF!)*$W1454)","v":""},{"$f":"IF(AN1454=\"\",\"\",(AN1454/#REF!)*$W1454)","v":""},{"$f":"IF(AO1454=\"\",\"\",(AO1454/#REF!)*$W1454)","v":""},{"$f":"IF(AP1454=\"\",\"\",(AP1454/#REF!)*$W1454)","v":""},{"$f":"IF(AQ1454=\"\",\"\",(AQ1454/#REF!)*$W1454)","v":""},{"$f":"IF(AR1454=\"\",\"\",(AR1454/#REF!)*$W1454)","v":""},{"$f":"IF(AS1454=\"\",\"\",(AS1454/#REF!)*$W1454)","v":""},{"$f":"IF(AT1454=\"\",\"\",(AT1454/#REF!)*$W1454)","v":""},{"$f":"IF(AU1454=\"\",\"\",(AU1454/#REF!)*$W1454)","v":""},{"$f":"IF(AV1454=\"\",\"\",(AV1454/#REF!)*$W1454)","v":""},{"$f":"IF(AW1454=\"\",\"\",(AW1454/#REF!)*$W1454)","v":""},{"$f":"IF(AX1454=\"\",\"\",(AX1454/#REF!)*$W1454)","v":""},{"$f":"IF(AY1454=\"\",\"\",(AY1454/#REF!)*$W1454)","v":""},""]
[null,"A15451",null,null,"Sewer Rising",null,"SND-BE11/SRM/01 - SND-BE11/SRM/02",null,null,100,null,0,99090.304099999994,null,1,99090.304099999994,null,null,{"$f":"IF(Q1459=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1459,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1459,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1459,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},99090.304099999994,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1459=\"\",\"\",(AD1459/#REF!)*$W1459)","v":""},99090.304099999994,"","","","",{"$f":"IF(AJ1459=\"\",\"\",(AJ1459/#REF!)*$W1459)","v":""},{"$f":"IF(AK1459=\"\",\"\",(AK1459/#REF!)*$W1459)","v":""},{"$f":"IF(AL1459=\"\",\"\",(AL1459/#REF!)*$W1459)","v":""},{"$f":"IF(AM1459=\"\",\"\",(AM1459/#REF!)*$W1459)","v":""},{"$f":"IF(AN1459=\"\",\"\",(AN1459/#REF!)*$W1459)","v":""},{"$f":"IF(AO1459=\"\",\"\",(AO1459/#REF!)*$W1459)","v":""},{"$f":"IF(AP1459=\"\",\"\",(AP1459/#REF!)*$W1459)","v":""},{"$f":"IF(AQ1459=\"\",\"\",(AQ1459/#REF!)*$W1459)","v":""},{"$f":"IF(AR1459=\"\",\"\",(AR1459/#REF!)*$W1459)","v":""},{"$f":"IF(AS1459=\"\",\"\",(AS1459/#REF!)*$W1459)","v":""},{"$f":"IF(AT1459=\"\",\"\",(AT1459/#REF!)*$W1459)","v":""},{"$f":"IF(AU1459=\"\",\"\",(AU1459/#REF!)*$W1459)","v":""},{"$f":"IF(AV1459=\"\",\"\",(AV1459/#REF!)*$W1459)","v":""},{"$f":"IF(AW1459=\"\",\"\",(AW1459/#REF!)*$W1459)","v":""},{"$f":"IF(AX1459=\"\",\"\",(AX1459/#REF!)*$W1459)","v":""},{"$f":"IF(AY1459=\"\",\"\",(AY1459/#REF!)*$W1459)","v":""},""]
[null,14593,null,null,"Sewer Gravity",null,"RV02/2/02 - RV02/2/01",null,null,300,null,0,40732.378700000001,null,1,40732.378700000001,null,null,{"$f":"IF(Q1462=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1462,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1462,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1462,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40732.378700000001,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1462=\"\",\"\",(AD1462/#REF!)*$W1462)","v":""},40732.378700000001,"","","","",{"$f":"IF(AJ1462=\"\",\"\",(AJ1462/#REF!)*$W1462)","v":""},{"$f":"IF(AK1462=\"\",\"\",(AK1462/#REF!)*$W1462)","v":""},{"$f":"IF(AL1462=\"\",\"\",(AL1462/#REF!)*$W1462)","v":""},{"$f":"IF(AM1462=\"\",\"\",(AM1462/#REF!)*$W1462)","v":""},{"$f":"IF(AN1462=\"\",\"\",(AN1462/#REF!)*$W1462)","v":""},{"$f":"IF(AO1462=\"\",\"\",(AO1462/#REF!)*$W1462)","v":""},{"$f":"IF(AP1462=\"\",\"\",(AP1462/#REF!)*$W1462)","v":""},{"$f":"IF(AQ1462=\"\",\"\",(AQ1462/#REF!)*$W1462)","v":""},{"$f":"IF(AR1462=\"\",\"\",(AR1462/#REF!)*$W1462)","v":""},{"$f":"IF(AS1462=\"\",\"\",(AS1462/#REF!)*$W1462)","v":""},{"$f":"IF(AT1462=\"\",\"\",(AT1462/#REF!)*$W1462)","v":""},{"$f":"IF(AU1462=\"\",\"\",(AU1462/#REF!)*$W1462)","v":""},{"$f":"IF(AV1462=\"\",\"\",(AV1462/#REF!)*$W1462)","v":""},{"$f":"IF(AW1462=\"\",\"\",(AW1462/#REF!)*$W1462)","v":""},{"$f":"IF(AX1462=\"\",\"\",(AX1462/#REF!)*$W1462)","v":""},{"$f":"IF(AY1462=\"\",\"\",(AY1462/#REF!)*$W1462)","v":""},""]
[null,14587,null,null,"Sewer Gravity",null,"RV02/2/07 - RV02/2/06",null,null,300,null,0,40732.378700000001,null,1,40732.378700000001,null,null,{"$f":"IF(Q1464=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1464,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1464,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1464,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},40732.378700000001,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1464=\"\",\"\",(AD1464/#REF!)*$W1464)","v":""},40732.378700000001,"","","","",{"$f":"IF(AJ1464=\"\",\"\",(AJ1464/#REF!)*$W1464)","v":""},{"$f":"IF(AK1464=\"\",\"\",(AK1464/#REF!)*$W1464)","v":""},{"$f":"IF(AL1464=\"\",\"\",(AL1464/#REF!)*$W1464)","v":""},{"$f":"IF(AM1464=\"\",\"\",(AM1464/#REF!)*$W1464)","v":""},{"$f":"IF(AN1464=\"\",\"\",(AN1464/#REF!)*$W1464)","v":""},{"$f":"IF(AO1464=\"\",\"\",(AO1464/#REF!)*$W1464)","v":""},{"$f":"IF(AP1464=\"\",\"\",(AP1464/#REF!)*$W1464)","v":""},{"$f":"IF(AQ1464=\"\",\"\",(AQ1464/#REF!)*$W1464)","v":""},{"$f":"IF(AR1464=\"\",\"\",(AR1464/#REF!)*$W1464)","v":""},{"$f":"IF(AS1464=\"\",\"\",(AS1464/#REF!)*$W1464)","v":""},{"$f":"IF(AT1464=\"\",\"\",(AT1464/#REF!)*$W1464)","v":""},{"$f":"IF(AU1464=\"\",\"\",(AU1464/#REF!)*$W1464)","v":""},{"$f":"IF(AV1464=\"\",\"\",(AV1464/#REF!)*$W1464)","v":""},{"$f":"IF(AW1464=\"\",\"\",(AW1464/#REF!)*$W1464)","v":""},{"$f":"IF(AX1464=\"\",\"\",(AX1464/#REF!)*$W1464)","v":""},{"$f":"IF(AY1464=\"\",\"\",(AY1464/#REF!)*$W1464)","v":""},""]
[null,14585,null,null,"Sewer Gravity",null,"RV02/2/09 - RV02/2/08",null,null,300,null,0,46186.375200000002,null,1,46186.375200000002,null,null,{"$f":"IF(Q1467=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1467,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1467,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1467,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46186.375200000002,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1467=\"\",\"\",(AD1467/#REF!)*$W1467)","v":""},46186.375200000002,"","","","",{"$f":"IF(AJ1467=\"\",\"\",(AJ1467/#REF!)*$W1467)","v":""},{"$f":"IF(AK1467=\"\",\"\",(AK1467/#REF!)*$W1467)","v":""},{"$f":"IF(AL1467=\"\",\"\",(AL1467/#REF!)*$W1467)","v":""},{"$f":"IF(AM1467=\"\",\"\",(AM1467/#REF!)*$W1467)","v":""},{"$f":"IF(AN1467=\"\",\"\",(AN1467/#REF!)*$W1467)","v":""},{"$f":"IF(AO1467=\"\",\"\",(AO1467/#REF!)*$W1467)","v":""},{"$f":"IF(AP1467=\"\",\"\",(AP1467/#REF!)*$W1467)","v":""},{"$f":"IF(AQ1467=\"\",\"\",(AQ1467/#REF!)*$W1467)","v":""},{"$f":"IF(AR1467=\"\",\"\",(AR1467/#REF!)*$W1467)","v":""},{"$f":"IF(AS1467=\"\",\"\",(AS1467/#REF!)*$W1467)","v":""},{"$f":"IF(AT1467=\"\",\"\",(AT1467/#REF!)*$W1467)","v":""},{"$f":"IF(AU1467=\"\",\"\",(AU1467/#REF!)*$W1467)","v":""},{"$f":"IF(AV1467=\"\",\"\",(AV1467/#REF!)*$W1467)","v":""},{"$f":"IF(AW1467=\"\",\"\",(AW1467/#REF!)*$W1467)","v":""},{"$f":"IF(AX1467=\"\",\"\",(AX1467/#REF!)*$W1467)","v":""},{"$f":"IF(AY1467=\"\",\"\",(AY1467/#REF!)*$W1467)","v":""},""]
[null,40210,null,null,"Sewer Gravity",null,"BU01/517/10 - BU01/517/09",null,null,225,null,0,26247.517899999999,null,1,26247.517899999999,null,null,{"$f":"IF(Q1470=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1470,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1470,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1470,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26247.517899999999,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1470=\"\",\"\",(AD1470/#REF!)*$W1470)","v":""},26247.517899999999,"","","","",{"$f":"IF(AJ1470=\"\",\"\",(AJ1470/#REF!)*$W1470)","v":""},{"$f":"IF(AK1470=\"\",\"\",(AK1470/#REF!)*$W1470)","v":""},{"$f":"IF(AL1470=\"\",\"\",(AL1470/#REF!)*$W1470)","v":""},{"$f":"IF(AM1470=\"\",\"\",(AM1470/#REF!)*$W1470)","v":""},{"$f":"IF(AN1470=\"\",\"\",(AN1470/#REF!)*$W1470)","v":""},{"$f":"IF(AO1470=\"\",\"\",(AO1470/#REF!)*$W1470)","v":""},{"$f":"IF(AP1470=\"\",\"\",(AP1470/#REF!)*$W1470)","v":""},{"$f":"IF(AQ1470=\"\",\"\",(AQ1470/#REF!)*$W1470)","v":""},{"$f":"IF(AR1470=\"\",\"\",(AR1470/#REF!)*$W1470)","v":""},{"$f":"IF(AS1470=\"\",\"\",(AS1470/#REF!)*$W1470)","v":""},{"$f":"IF(AT1470=\"\",\"\",(AT1470/#REF!)*$W1470)","v":""},{"$f":"IF(AU1470=\"\",\"\",(AU1470/#REF!)*$W1470)","v":""},{"$f":"IF(AV1470=\"\",\"\",(AV1470/#REF!)*$W1470)","v":""},{"$f":"IF(AW1470=\"\",\"\",(AW1470/#REF!)*$W1470)","v":""},{"$f":"IF(AX1470=\"\",\"\",(AX1470/#REF!)*$W1470)","v":""},{"$f":"IF(AY1470=\"\",\"\",(AY1470/#REF!)*$W1470)","v":""},""]
[null,40198,null,null,"Sewer Gravity",null,"BU01/517/07 - BU01/517/06",null,null,225,null,0,46300.383099999999,null,1,46300.383099999999,null,null,{"$f":"IF(Q1473=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1473,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1473,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1473,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46300.383099999999,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1473=\"\",\"\",(AD1473/#REF!)*$W1473)","v":""},46300.383099999999,"","","","",{"$f":"IF(AJ1473=\"\",\"\",(AJ1473/#REF!)*$W1473)","v":""},{"$f":"IF(AK1473=\"\",\"\",(AK1473/#REF!)*$W1473)","v":""},{"$f":"IF(AL1473=\"\",\"\",(AL1473/#REF!)*$W1473)","v":""},{"$f":"IF(AM1473=\"\",\"\",(AM1473/#REF!)*$W1473)","v":""},{"$f":"IF(AN1473=\"\",\"\",(AN1473/#REF!)*$W1473)","v":""},{"$f":"IF(AO1473=\"\",\"\",(AO1473/#REF!)*$W1473)","v":""},{"$f":"IF(AP1473=\"\",\"\",(AP1473/#REF!)*$W1473)","v":""},{"$f":"IF(AQ1473=\"\",\"\",(AQ1473/#REF!)*$W1473)","v":""},{"$f":"IF(AR1473=\"\",\"\",(AR1473/#REF!)*$W1473)","v":""},{"$f":"IF(AS1473=\"\",\"\",(AS1473/#REF!)*$W1473)","v":""},{"$f":"IF(AT1473=\"\",\"\",(AT1473/#REF!)*$W1473)","v":""},{"$f":"IF(AU1473=\"\",\"\",(AU1473/#REF!)*$W1473)","v":""},{"$f":"IF(AV1473=\"\",\"\",(AV1473/#REF!)*$W1473)","v":""},{"$f":"IF(AW1473=\"\",\"\",(AW1473/#REF!)*$W1473)","v":""},{"$f":"IF(AX1473=\"\",\"\",(AX1473/#REF!)*$W1473)","v":""},{"$f":"IF(AY1473=\"\",\"\",(AY1473/#REF!)*$W1473)","v":""},""]
[null,40172,null,null,"Sewer Gravity",null,"BU01/517/02 - BU01/517/01",null,null,300,null,0,42488.901100000003,null,1,42488.901100000003,null,null,{"$f":"IF(Q1478=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1478,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1478,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1478,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42488.901100000003,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1478=\"\",\"\",(AD1478/#REF!)*$W1478)","v":""},42488.901100000003,"","","","",{"$f":"IF(AJ1478=\"\",\"\",(AJ1478/#REF!)*$W1478)","v":""},{"$f":"IF(AK1478=\"\",\"\",(AK1478/#REF!)*$W1478)","v":""},{"$f":"IF(AL1478=\"\",\"\",(AL1478/#REF!)*$W1478)","v":""},{"$f":"IF(AM1478=\"\",\"\",(AM1478/#REF!)*$W1478)","v":""},{"$f":"IF(AN1478=\"\",\"\",(AN1478/#REF!)*$W1478)","v":""},{"$f":"IF(AO1478=\"\",\"\",(AO1478/#REF!)*$W1478)","v":""},{"$f":"IF(AP1478=\"\",\"\",(AP1478/#REF!)*$W1478)","v":""},{"$f":"IF(AQ1478=\"\",\"\",(AQ1478/#REF!)*$W1478)","v":""},{"$f":"IF(AR1478=\"\",\"\",(AR1478/#REF!)*$W1478)","v":""},{"$f":"IF(AS1478=\"\",\"\",(AS1478/#REF!)*$W1478)","v":""},{"$f":"IF(AT1478=\"\",\"\",(AT1478/#REF!)*$W1478)","v":""},{"$f":"IF(AU1478=\"\",\"\",(AU1478/#REF!)*$W1478)","v":""},{"$f":"IF(AV1478=\"\",\"\",(AV1478/#REF!)*$W1478)","v":""},{"$f":"IF(AW1478=\"\",\"\",(AW1478/#REF!)*$W1478)","v":""},{"$f":"IF(AX1478=\"\",\"\",(AX1478/#REF!)*$W1478)","v":""},{"$f":"IF(AY1478=\"\",\"\",(AY1478/#REF!)*$W1478)","v":""},""]
[null,40223,null,null,"Sewer Gravity",null,"BU01/517/15 - BU01/517/14",null,null,225,null,0,6259.6171000000004,null,1,6259.6171000000004,null,null,{"$f":"IF(Q1482=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1482,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1482,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1482,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6259.6171000000004,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1482=\"\",\"\",(AD1482/#REF!)*$W1482)","v":""},6259.6171000000004,"","","","",{"$f":"IF(AJ1482=\"\",\"\",(AJ1482/#REF!)*$W1482)","v":""},{"$f":"IF(AK1482=\"\",\"\",(AK1482/#REF!)*$W1482)","v":""},{"$f":"IF(AL1482=\"\",\"\",(AL1482/#REF!)*$W1482)","v":""},{"$f":"IF(AM1482=\"\",\"\",(AM1482/#REF!)*$W1482)","v":""},{"$f":"IF(AN1482=\"\",\"\",(AN1482/#REF!)*$W1482)","v":""},{"$f":"IF(AO1482=\"\",\"\",(AO1482/#REF!)*$W1482)","v":""},{"$f":"IF(AP1482=\"\",\"\",(AP1482/#REF!)*$W1482)","v":""},{"$f":"IF(AQ1482=\"\",\"\",(AQ1482/#REF!)*$W1482)","v":""},{"$f":"IF(AR1482=\"\",\"\",(AR1482/#REF!)*$W1482)","v":""},{"$f":"IF(AS1482=\"\",\"\",(AS1482/#REF!)*$W1482)","v":""},{"$f":"IF(AT1482=\"\",\"\",(AT1482/#REF!)*$W1482)","v":""},{"$f":"IF(AU1482=\"\",\"\",(AU1482/#REF!)*$W1482)","v":""},{"$f":"IF(AV1482=\"\",\"\",(AV1482/#REF!)*$W1482)","v":""},{"$f":"IF(AW1482=\"\",\"\",(AW1482/#REF!)*$W1482)","v":""},{"$f":"IF(AX1482=\"\",\"\",(AX1482/#REF!)*$W1482)","v":""},{"$f":"IF(AY1482=\"\",\"\",(AY1482/#REF!)*$W1482)","v":""},""]
[null,14673,null,null,"Sewer Gravity",null,"BU01/5-10/32 - BU01/5-10/31",null,null,375,null,{"$f":"IF(H1486=SewerTYPE1,VLOOKUP(J1486,SewerUnitrates1,2,FALSE),IF(H1486=SEWERTYPE2,VLOOKUP((J1486&\"_\"&K1486),Sewerrates2,2,FALSE),0))","v":0},55815.059000000001,null,{"$f":"IF(N1486=\"\",1,VLOOKUP(N1486,Sewersitecond,2,FALSE))","v":1},55815.059000000001,null,null,{"$f":"IF(Q1486=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1486,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1486,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1486,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55815.059000000001,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1486=\"\",\"\",(AD1486/#REF!)*$W1486)","v":""},55815.059000000001,"","","","",{"$f":"IF(AJ1486=\"\",\"\",(AJ1486/#REF!)*$W1486)","v":""},{"$f":"IF(AK1486=\"\",\"\",(AK1486/#REF!)*$W1486)","v":""},{"$f":"IF(AL1486=\"\",\"\",(AL1486/#REF!)*$W1486)","v":""},{"$f":"IF(AM1486=\"\",\"\",(AM1486/#REF!)*$W1486)","v":""},{"$f":"IF(AN1486=\"\",\"\",(AN1486/#REF!)*$W1486)","v":""},{"$f":"IF(AO1486=\"\",\"\",(AO1486/#REF!)*$W1486)","v":""},{"$f":"IF(AP1486=\"\",\"\",(AP1486/#REF!)*$W1486)","v":""},{"$f":"IF(AQ1486=\"\",\"\",(AQ1486/#REF!)*$W1486)","v":""},{"$f":"IF(AR1486=\"\",\"\",(AR1486/#REF!)*$W1486)","v":""},{"$f":"IF(AS1486=\"\",\"\",(AS1486/#REF!)*$W1486)","v":""},{"$f":"IF(AT1486=\"\",\"\",(AT1486/#REF!)*$W1486)","v":""},{"$f":"IF(AU1486=\"\",\"\",(AU1486/#REF!)*$W1486)","v":""},{"$f":"IF(AV1486=\"\",\"\",(AV1486/#REF!)*$W1486)","v":""},{"$f":"IF(AW1486=\"\",\"\",(AW1486/#REF!)*$W1486)","v":""},{"$f":"IF(AX1486=\"\",\"\",(AX1486/#REF!)*$W1486)","v":""},{"$f":"IF(AY1486=\"\",\"\",(AY1486/#REF!)*$W1486)","v":""},""]
[null,14672,null,null,"Sewer Gravity",null,"BU01/5-10/33 - BU01/5-10/32",null,null,300,null,0,49638.271699999998,null,1,{"$f":"IF(M1487=\"\",\"\",M1487*O1487)","v":49638.271699999998},null,null,{"$f":"IF(Q1487=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1487,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1487,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1487,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49638.271699999998,"y",null,null,null,null,null,null,{"$f":"IF(X1487=\"y\",AE$14,IF(AND(X1487>0,X1487<=1),X1487*AE$14,\"\"))","v":50350},{"$f":"IF(Y1487=\"y\",AF$14,IF(AND(Y1487>0,Y1487<=1),Y1487*AF$14,\"\"))","v":""},{"$f":"IF(Z1487=\"y\",AG$14,IF(AND(Z1487>0,Z1487<=1),Z1487*AG$14,\"\"))","v":""},{"$f":"IF(AA1487=\"y\",AH$14,IF(AND(AA1487>0,AA1487<=1),AA1487*AH$14,\"\"))","v":""},{"$f":"IF(AB1487=\"y\",AI$14,IF(AND(AB1487>0,AB1487<=1),AB1487*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1487=\"\",\"\",(AD1487/#REF!)*$W1487)","v":""},49638.271699999998,"","","","",{"$f":"IF(AJ1487=\"\",\"\",(AJ1487/#REF!)*$W1487)","v":""},{"$f":"IF(AK1487=\"\",\"\",(AK1487/#REF!)*$W1487)","v":""},{"$f":"IF(AL1487=\"\",\"\",(AL1487/#REF!)*$W1487)","v":""},{"$f":"IF(AM1487=\"\",\"\",(AM1487/#REF!)*$W1487)","v":""},{"$f":"IF(AN1487=\"\",\"\",(AN1487/#REF!)*$W1487)","v":""},{"$f":"IF(AO1487=\"\",\"\",(AO1487/#REF!)*$W1487)","v":""},{"$f":"IF(AP1487=\"\",\"\",(AP1487/#REF!)*$W1487)","v":""},{"$f":"IF(AQ1487=\"\",\"\",(AQ1487/#REF!)*$W1487)","v":""},{"$f":"IF(AR1487=\"\",\"\",(AR1487/#REF!)*$W1487)","v":""},{"$f":"IF(AS1487=\"\",\"\",(AS1487/#REF!)*$W1487)","v":""},{"$f":"IF(AT1487=\"\",\"\",(AT1487/#REF!)*$W1487)","v":""},{"$f":"IF(AU1487=\"\",\"\",(AU1487/#REF!)*$W1487)","v":""},{"$f":"IF(AV1487=\"\",\"\",(AV1487/#REF!)*$W1487)","v":""},{"$f":"IF(AW1487=\"\",\"\",(AW1487/#REF!)*$W1487)","v":""},{"$f":"IF(AX1487=\"\",\"\",(AX1487/#REF!)*$W1487)","v":""},{"$f":"IF(AY1487=\"\",\"\",(AY1487/#REF!)*$W1487)","v":""},{"$f":"IF(SUM(BB1487:BV1487)=W1487,\"\",\"ERROR\")","v":""}]
[null,40214,null,null,"Sewer Gravity",null,"BU01/517/12 - BU01/517/11",null,null,225,null,0,11404.507900000001,null,1,11404.507900000001,null,null,{"$f":"IF(Q1491=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1491,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1491,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1491,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11404.507900000001,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1491=\"\",\"\",(AD1491/#REF!)*$W1491)","v":""},11404.507900000001,"","","","",{"$f":"IF(AJ1491=\"\",\"\",(AJ1491/#REF!)*$W1491)","v":""},{"$f":"IF(AK1491=\"\",\"\",(AK1491/#REF!)*$W1491)","v":""},{"$f":"IF(AL1491=\"\",\"\",(AL1491/#REF!)*$W1491)","v":""},{"$f":"IF(AM1491=\"\",\"\",(AM1491/#REF!)*$W1491)","v":""},{"$f":"IF(AN1491=\"\",\"\",(AN1491/#REF!)*$W1491)","v":""},{"$f":"IF(AO1491=\"\",\"\",(AO1491/#REF!)*$W1491)","v":""},{"$f":"IF(AP1491=\"\",\"\",(AP1491/#REF!)*$W1491)","v":""},{"$f":"IF(AQ1491=\"\",\"\",(AQ1491/#REF!)*$W1491)","v":""},{"$f":"IF(AR1491=\"\",\"\",(AR1491/#REF!)*$W1491)","v":""},{"$f":"IF(AS1491=\"\",\"\",(AS1491/#REF!)*$W1491)","v":""},{"$f":"IF(AT1491=\"\",\"\",(AT1491/#REF!)*$W1491)","v":""},{"$f":"IF(AU1491=\"\",\"\",(AU1491/#REF!)*$W1491)","v":""},{"$f":"IF(AV1491=\"\",\"\",(AV1491/#REF!)*$W1491)","v":""},{"$f":"IF(AW1491=\"\",\"\",(AW1491/#REF!)*$W1491)","v":""},{"$f":"IF(AX1491=\"\",\"\",(AX1491/#REF!)*$W1491)","v":""},{"$f":"IF(AY1491=\"\",\"\",(AY1491/#REF!)*$W1491)","v":""},""]
[null,13992,null,null,"Sewer Gravity",null,"EI01/01/16 - EI01/01/15",null,null,375,null,0,86429.594599999997,null,1,86429.594599999997,null,null,{"$f":"IF(Q1496=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1496,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1496,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1496,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},86429.594599999997,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1496=\"\",\"\",(AD1496/#REF!)*$W1496)","v":""},86429.594599999997,"","","","",{"$f":"IF(AJ1496=\"\",\"\",(AJ1496/#REF!)*$W1496)","v":""},{"$f":"IF(AK1496=\"\",\"\",(AK1496/#REF!)*$W1496)","v":""},{"$f":"IF(AL1496=\"\",\"\",(AL1496/#REF!)*$W1496)","v":""},{"$f":"IF(AM1496=\"\",\"\",(AM1496/#REF!)*$W1496)","v":""},{"$f":"IF(AN1496=\"\",\"\",(AN1496/#REF!)*$W1496)","v":""},{"$f":"IF(AO1496=\"\",\"\",(AO1496/#REF!)*$W1496)","v":""},{"$f":"IF(AP1496=\"\",\"\",(AP1496/#REF!)*$W1496)","v":""},{"$f":"IF(AQ1496=\"\",\"\",(AQ1496/#REF!)*$W1496)","v":""},{"$f":"IF(AR1496=\"\",\"\",(AR1496/#REF!)*$W1496)","v":""},{"$f":"IF(AS1496=\"\",\"\",(AS1496/#REF!)*$W1496)","v":""},{"$f":"IF(AT1496=\"\",\"\",(AT1496/#REF!)*$W1496)","v":""},{"$f":"IF(AU1496=\"\",\"\",(AU1496/#REF!)*$W1496)","v":""},{"$f":"IF(AV1496=\"\",\"\",(AV1496/#REF!)*$W1496)","v":""},{"$f":"IF(AW1496=\"\",\"\",(AW1496/#REF!)*$W1496)","v":""},{"$f":"IF(AX1496=\"\",\"\",(AX1496/#REF!)*$W1496)","v":""},{"$f":"IF(AY1496=\"\",\"\",(AY1496/#REF!)*$W1496)","v":""},""]
[null,13991,null,null,"Sewer Gravity",null,"EI01/01/15 - EI01/01/14",null,null,375,null,0,60715.001900000003,null,1,60715.001900000003,null,null,{"$f":"IF(Q1498=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1498,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1498,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1498,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60715.001900000003,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1498=\"\",\"\",(AD1498/#REF!)*$W1498)","v":""},60715.001900000003,"","","","",{"$f":"IF(AJ1498=\"\",\"\",(AJ1498/#REF!)*$W1498)","v":""},{"$f":"IF(AK1498=\"\",\"\",(AK1498/#REF!)*$W1498)","v":""},{"$f":"IF(AL1498=\"\",\"\",(AL1498/#REF!)*$W1498)","v":""},{"$f":"IF(AM1498=\"\",\"\",(AM1498/#REF!)*$W1498)","v":""},{"$f":"IF(AN1498=\"\",\"\",(AN1498/#REF!)*$W1498)","v":""},{"$f":"IF(AO1498=\"\",\"\",(AO1498/#REF!)*$W1498)","v":""},{"$f":"IF(AP1498=\"\",\"\",(AP1498/#REF!)*$W1498)","v":""},{"$f":"IF(AQ1498=\"\",\"\",(AQ1498/#REF!)*$W1498)","v":""},{"$f":"IF(AR1498=\"\",\"\",(AR1498/#REF!)*$W1498)","v":""},{"$f":"IF(AS1498=\"\",\"\",(AS1498/#REF!)*$W1498)","v":""},{"$f":"IF(AT1498=\"\",\"\",(AT1498/#REF!)*$W1498)","v":""},{"$f":"IF(AU1498=\"\",\"\",(AU1498/#REF!)*$W1498)","v":""},{"$f":"IF(AV1498=\"\",\"\",(AV1498/#REF!)*$W1498)","v":""},{"$f":"IF(AW1498=\"\",\"\",(AW1498/#REF!)*$W1498)","v":""},{"$f":"IF(AX1498=\"\",\"\",(AX1498/#REF!)*$W1498)","v":""},{"$f":"IF(AY1498=\"\",\"\",(AY1498/#REF!)*$W1498)","v":""},""]
[null,90519,null,null,"Sewer Gravity",null,"EI01/01/12 - EI01/01/11B",null,null,375,null,0,7748.6283999999996,null,1,7748.6283999999996,null,null,{"$f":"IF(Q1502=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1502,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1502,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1502,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7748.6283999999996,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1502=\"\",\"\",(AD1502/#REF!)*$W1502)","v":""},7748.6283999999996,"","","","",{"$f":"IF(AJ1502=\"\",\"\",(AJ1502/#REF!)*$W1502)","v":""},{"$f":"IF(AK1502=\"\",\"\",(AK1502/#REF!)*$W1502)","v":""},{"$f":"IF(AL1502=\"\",\"\",(AL1502/#REF!)*$W1502)","v":""},{"$f":"IF(AM1502=\"\",\"\",(AM1502/#REF!)*$W1502)","v":""},{"$f":"IF(AN1502=\"\",\"\",(AN1502/#REF!)*$W1502)","v":""},{"$f":"IF(AO1502=\"\",\"\",(AO1502/#REF!)*$W1502)","v":""},{"$f":"IF(AP1502=\"\",\"\",(AP1502/#REF!)*$W1502)","v":""},{"$f":"IF(AQ1502=\"\",\"\",(AQ1502/#REF!)*$W1502)","v":""},{"$f":"IF(AR1502=\"\",\"\",(AR1502/#REF!)*$W1502)","v":""},{"$f":"IF(AS1502=\"\",\"\",(AS1502/#REF!)*$W1502)","v":""},{"$f":"IF(AT1502=\"\",\"\",(AT1502/#REF!)*$W1502)","v":""},{"$f":"IF(AU1502=\"\",\"\",(AU1502/#REF!)*$W1502)","v":""},{"$f":"IF(AV1502=\"\",\"\",(AV1502/#REF!)*$W1502)","v":""},{"$f":"IF(AW1502=\"\",\"\",(AW1502/#REF!)*$W1502)","v":""},{"$f":"IF(AX1502=\"\",\"\",(AX1502/#REF!)*$W1502)","v":""},{"$f":"IF(AY1502=\"\",\"\",(AY1502/#REF!)*$W1502)","v":""},""]
[null,13993,null,null,"Sewer Gravity",null,"EI01/01/17 - EI01/01/16",null,null,375,null,0,19852.695,null,1,19852.695,null,null,{"$f":"IF(Q1505=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1505,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1505,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1505,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19852.695,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1505=\"\",\"\",(AD1505/#REF!)*$W1505)","v":""},19852.695,"","","","",{"$f":"IF(AJ1505=\"\",\"\",(AJ1505/#REF!)*$W1505)","v":""},{"$f":"IF(AK1505=\"\",\"\",(AK1505/#REF!)*$W1505)","v":""},{"$f":"IF(AL1505=\"\",\"\",(AL1505/#REF!)*$W1505)","v":""},{"$f":"IF(AM1505=\"\",\"\",(AM1505/#REF!)*$W1505)","v":""},{"$f":"IF(AN1505=\"\",\"\",(AN1505/#REF!)*$W1505)","v":""},{"$f":"IF(AO1505=\"\",\"\",(AO1505/#REF!)*$W1505)","v":""},{"$f":"IF(AP1505=\"\",\"\",(AP1505/#REF!)*$W1505)","v":""},{"$f":"IF(AQ1505=\"\",\"\",(AQ1505/#REF!)*$W1505)","v":""},{"$f":"IF(AR1505=\"\",\"\",(AR1505/#REF!)*$W1505)","v":""},{"$f":"IF(AS1505=\"\",\"\",(AS1505/#REF!)*$W1505)","v":""},{"$f":"IF(AT1505=\"\",\"\",(AT1505/#REF!)*$W1505)","v":""},{"$f":"IF(AU1505=\"\",\"\",(AU1505/#REF!)*$W1505)","v":""},{"$f":"IF(AV1505=\"\",\"\",(AV1505/#REF!)*$W1505)","v":""},{"$f":"IF(AW1505=\"\",\"\",(AW1505/#REF!)*$W1505)","v":""},{"$f":"IF(AX1505=\"\",\"\",(AX1505/#REF!)*$W1505)","v":""},{"$f":"IF(AY1505=\"\",\"\",(AY1505/#REF!)*$W1505)","v":""},""]
[null,14216,null,null,"Sewer Gravity",null,"EI07/7-1/1 - EI07/7/1",null,null,225,null,0,35345.399799999999,null,1,35345.399799999999,null,null,{"$f":"IF(Q1509=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1509,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1509,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1509,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35345.399799999999,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1509=\"\",\"\",(AD1509/#REF!)*$W1509)","v":""},35345.399799999999,"","","","",{"$f":"IF(AJ1509=\"\",\"\",(AJ1509/#REF!)*$W1509)","v":""},{"$f":"IF(AK1509=\"\",\"\",(AK1509/#REF!)*$W1509)","v":""},{"$f":"IF(AL1509=\"\",\"\",(AL1509/#REF!)*$W1509)","v":""},{"$f":"IF(AM1509=\"\",\"\",(AM1509/#REF!)*$W1509)","v":""},{"$f":"IF(AN1509=\"\",\"\",(AN1509/#REF!)*$W1509)","v":""},{"$f":"IF(AO1509=\"\",\"\",(AO1509/#REF!)*$W1509)","v":""},{"$f":"IF(AP1509=\"\",\"\",(AP1509/#REF!)*$W1509)","v":""},{"$f":"IF(AQ1509=\"\",\"\",(AQ1509/#REF!)*$W1509)","v":""},{"$f":"IF(AR1509=\"\",\"\",(AR1509/#REF!)*$W1509)","v":""},{"$f":"IF(AS1509=\"\",\"\",(AS1509/#REF!)*$W1509)","v":""},{"$f":"IF(AT1509=\"\",\"\",(AT1509/#REF!)*$W1509)","v":""},{"$f":"IF(AU1509=\"\",\"\",(AU1509/#REF!)*$W1509)","v":""},{"$f":"IF(AV1509=\"\",\"\",(AV1509/#REF!)*$W1509)","v":""},{"$f":"IF(AW1509=\"\",\"\",(AW1509/#REF!)*$W1509)","v":""},{"$f":"IF(AX1509=\"\",\"\",(AX1509/#REF!)*$W1509)","v":""},{"$f":"IF(AY1509=\"\",\"\",(AY1509/#REF!)*$W1509)","v":""},""]
[null,90389,null,null,"Sewer Gravity",null,"EI07/7/4 - EI07/7/4A",null,null,300,null,0,37625.671900000001,null,1,37625.671900000001,null,null,{"$f":"IF(Q1514=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1514,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1514,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1514,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37625.671900000001,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1514=\"\",\"\",(AD1514/#REF!)*$W1514)","v":""},37625.671900000001,"","","","",{"$f":"IF(AJ1514=\"\",\"\",(AJ1514/#REF!)*$W1514)","v":""},{"$f":"IF(AK1514=\"\",\"\",(AK1514/#REF!)*$W1514)","v":""},{"$f":"IF(AL1514=\"\",\"\",(AL1514/#REF!)*$W1514)","v":""},{"$f":"IF(AM1514=\"\",\"\",(AM1514/#REF!)*$W1514)","v":""},{"$f":"IF(AN1514=\"\",\"\",(AN1514/#REF!)*$W1514)","v":""},{"$f":"IF(AO1514=\"\",\"\",(AO1514/#REF!)*$W1514)","v":""},{"$f":"IF(AP1514=\"\",\"\",(AP1514/#REF!)*$W1514)","v":""},{"$f":"IF(AQ1514=\"\",\"\",(AQ1514/#REF!)*$W1514)","v":""},{"$f":"IF(AR1514=\"\",\"\",(AR1514/#REF!)*$W1514)","v":""},{"$f":"IF(AS1514=\"\",\"\",(AS1514/#REF!)*$W1514)","v":""},{"$f":"IF(AT1514=\"\",\"\",(AT1514/#REF!)*$W1514)","v":""},{"$f":"IF(AU1514=\"\",\"\",(AU1514/#REF!)*$W1514)","v":""},{"$f":"IF(AV1514=\"\",\"\",(AV1514/#REF!)*$W1514)","v":""},{"$f":"IF(AW1514=\"\",\"\",(AW1514/#REF!)*$W1514)","v":""},{"$f":"IF(AX1514=\"\",\"\",(AX1514/#REF!)*$W1514)","v":""},{"$f":"IF(AY1514=\"\",\"\",(AY1514/#REF!)*$W1514)","v":""},""]
[null,14356,null,null,"Sewer Gravity",null,"EI10/10-1/06 - EI10/10-1/05",null,null,225,null,0,32884.427000000003,null,1,32884.427000000003,null,null,{"$f":"IF(Q1517=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1517,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1517,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1517,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32884.427000000003,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1517=\"\",\"\",(AD1517/#REF!)*$W1517)","v":""},32884.427000000003,"","","","",{"$f":"IF(AJ1517=\"\",\"\",(AJ1517/#REF!)*$W1517)","v":""},{"$f":"IF(AK1517=\"\",\"\",(AK1517/#REF!)*$W1517)","v":""},{"$f":"IF(AL1517=\"\",\"\",(AL1517/#REF!)*$W1517)","v":""},{"$f":"IF(AM1517=\"\",\"\",(AM1517/#REF!)*$W1517)","v":""},{"$f":"IF(AN1517=\"\",\"\",(AN1517/#REF!)*$W1517)","v":""},{"$f":"IF(AO1517=\"\",\"\",(AO1517/#REF!)*$W1517)","v":""},{"$f":"IF(AP1517=\"\",\"\",(AP1517/#REF!)*$W1517)","v":""},{"$f":"IF(AQ1517=\"\",\"\",(AQ1517/#REF!)*$W1517)","v":""},{"$f":"IF(AR1517=\"\",\"\",(AR1517/#REF!)*$W1517)","v":""},{"$f":"IF(AS1517=\"\",\"\",(AS1517/#REF!)*$W1517)","v":""},{"$f":"IF(AT1517=\"\",\"\",(AT1517/#REF!)*$W1517)","v":""},{"$f":"IF(AU1517=\"\",\"\",(AU1517/#REF!)*$W1517)","v":""},{"$f":"IF(AV1517=\"\",\"\",(AV1517/#REF!)*$W1517)","v":""},{"$f":"IF(AW1517=\"\",\"\",(AW1517/#REF!)*$W1517)","v":""},{"$f":"IF(AX1517=\"\",\"\",(AX1517/#REF!)*$W1517)","v":""},{"$f":"IF(AY1517=\"\",\"\",(AY1517/#REF!)*$W1517)","v":""},""]
[null,14354,null,null,"Sewer Gravity",null,"EI10/10-1/04 - EI10/10-1/03",null,null,225,null,0,22208.778600000001,null,1,22208.778600000001,null,null,{"$f":"IF(Q1519=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1519,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1519,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S1519=\"\",0,S1519*10000*R1519)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1519,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P1519+T1519)*V1519,0)","v":22208.778600000001},"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1519=\"\",\"\",(AD1519/#REF!)*$W1519)","v":""},22208.778600000001,"","","","",{"$f":"IF(AJ1519=\"\",\"\",(AJ1519/#REF!)*$W1519)","v":""},{"$f":"IF(AK1519=\"\",\"\",(AK1519/#REF!)*$W1519)","v":""},{"$f":"IF(AL1519=\"\",\"\",(AL1519/#REF!)*$W1519)","v":""},{"$f":"IF(AM1519=\"\",\"\",(AM1519/#REF!)*$W1519)","v":""},{"$f":"IF(AN1519=\"\",\"\",(AN1519/#REF!)*$W1519)","v":""},{"$f":"IF(AO1519=\"\",\"\",(AO1519/#REF!)*$W1519)","v":""},{"$f":"IF(AP1519=\"\",\"\",(AP1519/#REF!)*$W1519)","v":""},{"$f":"IF(AQ1519=\"\",\"\",(AQ1519/#REF!)*$W1519)","v":""},{"$f":"IF(AR1519=\"\",\"\",(AR1519/#REF!)*$W1519)","v":""},{"$f":"IF(AS1519=\"\",\"\",(AS1519/#REF!)*$W1519)","v":""},{"$f":"IF(AT1519=\"\",\"\",(AT1519/#REF!)*$W1519)","v":""},{"$f":"IF(AU1519=\"\",\"\",(AU1519/#REF!)*$W1519)","v":""},{"$f":"IF(AV1519=\"\",\"\",(AV1519/#REF!)*$W1519)","v":""},{"$f":"IF(AW1519=\"\",\"\",(AW1519/#REF!)*$W1519)","v":""},{"$f":"IF(AX1519=\"\",\"\",(AX1519/#REF!)*$W1519)","v":""},{"$f":"IF(AY1519=\"\",\"\",(AY1519/#REF!)*$W1519)","v":""},""]
[null,14359,null,null,"Sewer Gravity",null,"EI10/10-1/09 - EI10/10-1/08",null,null,150,null,0,18383.2981,null,1,18383.2981,null,null,{"$f":"IF(Q1522=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1522,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1522,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1522,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18383.2981,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1522=\"\",\"\",(AD1522/#REF!)*$W1522)","v":""},18383.2981,"","","","",{"$f":"IF(AJ1522=\"\",\"\",(AJ1522/#REF!)*$W1522)","v":""},{"$f":"IF(AK1522=\"\",\"\",(AK1522/#REF!)*$W1522)","v":""},{"$f":"IF(AL1522=\"\",\"\",(AL1522/#REF!)*$W1522)","v":""},{"$f":"IF(AM1522=\"\",\"\",(AM1522/#REF!)*$W1522)","v":""},{"$f":"IF(AN1522=\"\",\"\",(AN1522/#REF!)*$W1522)","v":""},{"$f":"IF(AO1522=\"\",\"\",(AO1522/#REF!)*$W1522)","v":""},{"$f":"IF(AP1522=\"\",\"\",(AP1522/#REF!)*$W1522)","v":""},{"$f":"IF(AQ1522=\"\",\"\",(AQ1522/#REF!)*$W1522)","v":""},{"$f":"IF(AR1522=\"\",\"\",(AR1522/#REF!)*$W1522)","v":""},{"$f":"IF(AS1522=\"\",\"\",(AS1522/#REF!)*$W1522)","v":""},{"$f":"IF(AT1522=\"\",\"\",(AT1522/#REF!)*$W1522)","v":""},{"$f":"IF(AU1522=\"\",\"\",(AU1522/#REF!)*$W1522)","v":""},{"$f":"IF(AV1522=\"\",\"\",(AV1522/#REF!)*$W1522)","v":""},{"$f":"IF(AW1522=\"\",\"\",(AW1522/#REF!)*$W1522)","v":""},{"$f":"IF(AX1522=\"\",\"\",(AX1522/#REF!)*$W1522)","v":""},{"$f":"IF(AY1522=\"\",\"\",(AY1522/#REF!)*$W1522)","v":""},""]
[null,14684,null,null,"Sewer Gravity",null,"BU01/5-10/22 - BU01/5-10/21",null,null,375,null,0,73488.568899999998,null,1,73488.568899999998,null,null,{"$f":"IF(Q1525=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1525,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1525,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1525,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},73488.568899999998,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1525=\"\",\"\",(AD1525/#REF!)*$W1525)","v":""},73488.568899999998,"","","","",{"$f":"IF(AJ1525=\"\",\"\",(AJ1525/#REF!)*$W1525)","v":""},{"$f":"IF(AK1525=\"\",\"\",(AK1525/#REF!)*$W1525)","v":""},{"$f":"IF(AL1525=\"\",\"\",(AL1525/#REF!)*$W1525)","v":""},{"$f":"IF(AM1525=\"\",\"\",(AM1525/#REF!)*$W1525)","v":""},{"$f":"IF(AN1525=\"\",\"\",(AN1525/#REF!)*$W1525)","v":""},{"$f":"IF(AO1525=\"\",\"\",(AO1525/#REF!)*$W1525)","v":""},{"$f":"IF(AP1525=\"\",\"\",(AP1525/#REF!)*$W1525)","v":""},{"$f":"IF(AQ1525=\"\",\"\",(AQ1525/#REF!)*$W1525)","v":""},{"$f":"IF(AR1525=\"\",\"\",(AR1525/#REF!)*$W1525)","v":""},{"$f":"IF(AS1525=\"\",\"\",(AS1525/#REF!)*$W1525)","v":""},{"$f":"IF(AT1525=\"\",\"\",(AT1525/#REF!)*$W1525)","v":""},{"$f":"IF(AU1525=\"\",\"\",(AU1525/#REF!)*$W1525)","v":""},{"$f":"IF(AV1525=\"\",\"\",(AV1525/#REF!)*$W1525)","v":""},{"$f":"IF(AW1525=\"\",\"\",(AW1525/#REF!)*$W1525)","v":""},{"$f":"IF(AX1525=\"\",\"\",(AX1525/#REF!)*$W1525)","v":""},{"$f":"IF(AY1525=\"\",\"\",(AY1525/#REF!)*$W1525)","v":""},""]
[null,16685,null,null,"Sewer Rising",null,"PSEI02 - EI01/01/08",null,null,225,null,0,73794.9375,null,1,73794.9375,null,null,{"$f":"IF(Q1528=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1528,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1528,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1528,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},73794.9375,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1528=\"\",\"\",(AD1528/#REF!)*$W1528)","v":""},73794.9375,"","","","",{"$f":"IF(AJ1528=\"\",\"\",(AJ1528/#REF!)*$W1528)","v":""},{"$f":"IF(AK1528=\"\",\"\",(AK1528/#REF!)*$W1528)","v":""},{"$f":"IF(AL1528=\"\",\"\",(AL1528/#REF!)*$W1528)","v":""},{"$f":"IF(AM1528=\"\",\"\",(AM1528/#REF!)*$W1528)","v":""},{"$f":"IF(AN1528=\"\",\"\",(AN1528/#REF!)*$W1528)","v":""},{"$f":"IF(AO1528=\"\",\"\",(AO1528/#REF!)*$W1528)","v":""},{"$f":"IF(AP1528=\"\",\"\",(AP1528/#REF!)*$W1528)","v":""},{"$f":"IF(AQ1528=\"\",\"\",(AQ1528/#REF!)*$W1528)","v":""},{"$f":"IF(AR1528=\"\",\"\",(AR1528/#REF!)*$W1528)","v":""},{"$f":"IF(AS1528=\"\",\"\",(AS1528/#REF!)*$W1528)","v":""},{"$f":"IF(AT1528=\"\",\"\",(AT1528/#REF!)*$W1528)","v":""},{"$f":"IF(AU1528=\"\",\"\",(AU1528/#REF!)*$W1528)","v":""},{"$f":"IF(AV1528=\"\",\"\",(AV1528/#REF!)*$W1528)","v":""},{"$f":"IF(AW1528=\"\",\"\",(AW1528/#REF!)*$W1528)","v":""},{"$f":"IF(AX1528=\"\",\"\",(AX1528/#REF!)*$W1528)","v":""},{"$f":"IF(AY1528=\"\",\"\",(AY1528/#REF!)*$W1528)","v":""},""]
[null,13794,null,null,"Sewer Gravity",null,"BU01/5-3/8 - BU01/5-3/7",null,null,225,null,0,14662.9388,null,1,14662.9388,null,null,{"$f":"IF(Q1533=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1533,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1533,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1533,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14662.9388,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1533=\"\",\"\",(AD1533/#REF!)*$W1533)","v":""},14662.9388,"","","","",{"$f":"IF(AJ1533=\"\",\"\",(AJ1533/#REF!)*$W1533)","v":""},{"$f":"IF(AK1533=\"\",\"\",(AK1533/#REF!)*$W1533)","v":""},{"$f":"IF(AL1533=\"\",\"\",(AL1533/#REF!)*$W1533)","v":""},{"$f":"IF(AM1533=\"\",\"\",(AM1533/#REF!)*$W1533)","v":""},{"$f":"IF(AN1533=\"\",\"\",(AN1533/#REF!)*$W1533)","v":""},{"$f":"IF(AO1533=\"\",\"\",(AO1533/#REF!)*$W1533)","v":""},{"$f":"IF(AP1533=\"\",\"\",(AP1533/#REF!)*$W1533)","v":""},{"$f":"IF(AQ1533=\"\",\"\",(AQ1533/#REF!)*$W1533)","v":""},{"$f":"IF(AR1533=\"\",\"\",(AR1533/#REF!)*$W1533)","v":""},{"$f":"IF(AS1533=\"\",\"\",(AS1533/#REF!)*$W1533)","v":""},{"$f":"IF(AT1533=\"\",\"\",(AT1533/#REF!)*$W1533)","v":""},{"$f":"IF(AU1533=\"\",\"\",(AU1533/#REF!)*$W1533)","v":""},{"$f":"IF(AV1533=\"\",\"\",(AV1533/#REF!)*$W1533)","v":""},{"$f":"IF(AW1533=\"\",\"\",(AW1533/#REF!)*$W1533)","v":""},{"$f":"IF(AX1533=\"\",\"\",(AX1533/#REF!)*$W1533)","v":""},{"$f":"IF(AY1533=\"\",\"\",(AY1533/#REF!)*$W1533)","v":""},""]
[null,13601,null,null,"Sewer Gravity",null,"BU02/07/04 - BU02/07/03",null,null,225,null,0,35706.513599999998,null,1,35706.513599999998,null,null,{"$f":"IF(Q1537=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1537,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1537,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1537,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35706.513599999998,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1537=\"\",\"\",(AD1537/#REF!)*$W1537)","v":""},35706.513599999998,"","","","",{"$f":"IF(AJ1537=\"\",\"\",(AJ1537/#REF!)*$W1537)","v":""},{"$f":"IF(AK1537=\"\",\"\",(AK1537/#REF!)*$W1537)","v":""},{"$f":"IF(AL1537=\"\",\"\",(AL1537/#REF!)*$W1537)","v":""},{"$f":"IF(AM1537=\"\",\"\",(AM1537/#REF!)*$W1537)","v":""},{"$f":"IF(AN1537=\"\",\"\",(AN1537/#REF!)*$W1537)","v":""},{"$f":"IF(AO1537=\"\",\"\",(AO1537/#REF!)*$W1537)","v":""},{"$f":"IF(AP1537=\"\",\"\",(AP1537/#REF!)*$W1537)","v":""},{"$f":"IF(AQ1537=\"\",\"\",(AQ1537/#REF!)*$W1537)","v":""},{"$f":"IF(AR1537=\"\",\"\",(AR1537/#REF!)*$W1537)","v":""},{"$f":"IF(AS1537=\"\",\"\",(AS1537/#REF!)*$W1537)","v":""},{"$f":"IF(AT1537=\"\",\"\",(AT1537/#REF!)*$W1537)","v":""},{"$f":"IF(AU1537=\"\",\"\",(AU1537/#REF!)*$W1537)","v":""},{"$f":"IF(AV1537=\"\",\"\",(AV1537/#REF!)*$W1537)","v":""},{"$f":"IF(AW1537=\"\",\"\",(AW1537/#REF!)*$W1537)","v":""},{"$f":"IF(AX1537=\"\",\"\",(AX1537/#REF!)*$W1537)","v":""},{"$f":"IF(AY1537=\"\",\"\",(AY1537/#REF!)*$W1537)","v":""},""]
[null,13605,null,null,"Sewer Gravity",null,"BU02/07/07A - BU02/07/07",null,null,225,null,0,17364.0065,null,1,17364.0065,null,null,{"$f":"IF(Q1541=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1541,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1541,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1541,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17364.0065,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1541=\"\",\"\",(AD1541/#REF!)*$W1541)","v":""},17364.0065,"","","","",{"$f":"IF(AJ1541=\"\",\"\",(AJ1541/#REF!)*$W1541)","v":""},{"$f":"IF(AK1541=\"\",\"\",(AK1541/#REF!)*$W1541)","v":""},{"$f":"IF(AL1541=\"\",\"\",(AL1541/#REF!)*$W1541)","v":""},{"$f":"IF(AM1541=\"\",\"\",(AM1541/#REF!)*$W1541)","v":""},{"$f":"IF(AN1541=\"\",\"\",(AN1541/#REF!)*$W1541)","v":""},{"$f":"IF(AO1541=\"\",\"\",(AO1541/#REF!)*$W1541)","v":""},{"$f":"IF(AP1541=\"\",\"\",(AP1541/#REF!)*$W1541)","v":""},{"$f":"IF(AQ1541=\"\",\"\",(AQ1541/#REF!)*$W1541)","v":""},{"$f":"IF(AR1541=\"\",\"\",(AR1541/#REF!)*$W1541)","v":""},{"$f":"IF(AS1541=\"\",\"\",(AS1541/#REF!)*$W1541)","v":""},{"$f":"IF(AT1541=\"\",\"\",(AT1541/#REF!)*$W1541)","v":""},{"$f":"IF(AU1541=\"\",\"\",(AU1541/#REF!)*$W1541)","v":""},{"$f":"IF(AV1541=\"\",\"\",(AV1541/#REF!)*$W1541)","v":""},{"$f":"IF(AW1541=\"\",\"\",(AW1541/#REF!)*$W1541)","v":""},{"$f":"IF(AX1541=\"\",\"\",(AX1541/#REF!)*$W1541)","v":""},{"$f":"IF(AY1541=\"\",\"\",(AY1541/#REF!)*$W1541)","v":""},""]
[null,13607,null,null,"Sewer Gravity",null,"BU02/07/09 - BU02/07/08",null,null,225,null,0,24866.9722,null,1,24866.9722,null,null,{"$f":"IF(Q1542=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1542,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1542,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1542,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24866.9722,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1542=\"\",\"\",(AD1542/#REF!)*$W1542)","v":""},24866.9722,"","","","",{"$f":"IF(AJ1542=\"\",\"\",(AJ1542/#REF!)*$W1542)","v":""},{"$f":"IF(AK1542=\"\",\"\",(AK1542/#REF!)*$W1542)","v":""},{"$f":"IF(AL1542=\"\",\"\",(AL1542/#REF!)*$W1542)","v":""},{"$f":"IF(AM1542=\"\",\"\",(AM1542/#REF!)*$W1542)","v":""},{"$f":"IF(AN1542=\"\",\"\",(AN1542/#REF!)*$W1542)","v":""},{"$f":"IF(AO1542=\"\",\"\",(AO1542/#REF!)*$W1542)","v":""},{"$f":"IF(AP1542=\"\",\"\",(AP1542/#REF!)*$W1542)","v":""},{"$f":"IF(AQ1542=\"\",\"\",(AQ1542/#REF!)*$W1542)","v":""},{"$f":"IF(AR1542=\"\",\"\",(AR1542/#REF!)*$W1542)","v":""},{"$f":"IF(AS1542=\"\",\"\",(AS1542/#REF!)*$W1542)","v":""},{"$f":"IF(AT1542=\"\",\"\",(AT1542/#REF!)*$W1542)","v":""},{"$f":"IF(AU1542=\"\",\"\",(AU1542/#REF!)*$W1542)","v":""},{"$f":"IF(AV1542=\"\",\"\",(AV1542/#REF!)*$W1542)","v":""},{"$f":"IF(AW1542=\"\",\"\",(AW1542/#REF!)*$W1542)","v":""},{"$f":"IF(AX1542=\"\",\"\",(AX1542/#REF!)*$W1542)","v":""},{"$f":"IF(AY1542=\"\",\"\",(AY1542/#REF!)*$W1542)","v":""},""]
[null,13611,null,null,"Sewer Gravity",null,"BU02/07/13 - BU02/07/12",null,null,150,null,0,18413.8351,null,1,18413.8351,null,null,{"$f":"IF(Q1546=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1546,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1546,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1546,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18413.8351,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1546=\"\",\"\",(AD1546/#REF!)*$W1546)","v":""},18413.8351,"","","","",{"$f":"IF(AJ1546=\"\",\"\",(AJ1546/#REF!)*$W1546)","v":""},{"$f":"IF(AK1546=\"\",\"\",(AK1546/#REF!)*$W1546)","v":""},{"$f":"IF(AL1546=\"\",\"\",(AL1546/#REF!)*$W1546)","v":""},{"$f":"IF(AM1546=\"\",\"\",(AM1546/#REF!)*$W1546)","v":""},{"$f":"IF(AN1546=\"\",\"\",(AN1546/#REF!)*$W1546)","v":""},{"$f":"IF(AO1546=\"\",\"\",(AO1546/#REF!)*$W1546)","v":""},{"$f":"IF(AP1546=\"\",\"\",(AP1546/#REF!)*$W1546)","v":""},{"$f":"IF(AQ1546=\"\",\"\",(AQ1546/#REF!)*$W1546)","v":""},{"$f":"IF(AR1546=\"\",\"\",(AR1546/#REF!)*$W1546)","v":""},{"$f":"IF(AS1546=\"\",\"\",(AS1546/#REF!)*$W1546)","v":""},{"$f":"IF(AT1546=\"\",\"\",(AT1546/#REF!)*$W1546)","v":""},{"$f":"IF(AU1546=\"\",\"\",(AU1546/#REF!)*$W1546)","v":""},{"$f":"IF(AV1546=\"\",\"\",(AV1546/#REF!)*$W1546)","v":""},{"$f":"IF(AW1546=\"\",\"\",(AW1546/#REF!)*$W1546)","v":""},{"$f":"IF(AX1546=\"\",\"\",(AX1546/#REF!)*$W1546)","v":""},{"$f":"IF(AY1546=\"\",\"\",(AY1546/#REF!)*$W1546)","v":""},""]
[null,13619,null,null,"Sewer Gravity",null,"BU02/09/04 - BU02/09/03",null,null,150,null,0,24429.632000000001,null,1,{"$f":"IF(M1551=\"\",\"\",M1551*O1551)","v":24429.632000000001},null,null,{"$f":"IF(Q1551=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1551,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1551,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1551,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24429.632000000001,"y",null,null,null,null,null,null,{"$f":"IF(X1551=\"y\",AE$14,IF(AND(X1551>0,X1551<=1),X1551*AE$14,\"\"))","v":50350},{"$f":"IF(Y1551=\"y\",AF$14,IF(AND(Y1551>0,Y1551<=1),Y1551*AF$14,\"\"))","v":""},{"$f":"IF(Z1551=\"y\",AG$14,IF(AND(Z1551>0,Z1551<=1),Z1551*AG$14,\"\"))","v":""},{"$f":"IF(AA1551=\"y\",AH$14,IF(AND(AA1551>0,AA1551<=1),AA1551*AH$14,\"\"))","v":""},{"$f":"IF(AB1551=\"y\",AI$14,IF(AND(AB1551>0,AB1551<=1),AB1551*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1551=\"\",\"\",(AD1551/#REF!)*$W1551)","v":""},24429.632000000001,"","","","",{"$f":"IF(AJ1551=\"\",\"\",(AJ1551/#REF!)*$W1551)","v":""},{"$f":"IF(AK1551=\"\",\"\",(AK1551/#REF!)*$W1551)","v":""},{"$f":"IF(AL1551=\"\",\"\",(AL1551/#REF!)*$W1551)","v":""},{"$f":"IF(AM1551=\"\",\"\",(AM1551/#REF!)*$W1551)","v":""},{"$f":"IF(AN1551=\"\",\"\",(AN1551/#REF!)*$W1551)","v":""},{"$f":"IF(AO1551=\"\",\"\",(AO1551/#REF!)*$W1551)","v":""},{"$f":"IF(AP1551=\"\",\"\",(AP1551/#REF!)*$W1551)","v":""},{"$f":"IF(AQ1551=\"\",\"\",(AQ1551/#REF!)*$W1551)","v":""},{"$f":"IF(AR1551=\"\",\"\",(AR1551/#REF!)*$W1551)","v":""},{"$f":"IF(AS1551=\"\",\"\",(AS1551/#REF!)*$W1551)","v":""},{"$f":"IF(AT1551=\"\",\"\",(AT1551/#REF!)*$W1551)","v":""},{"$f":"IF(AU1551=\"\",\"\",(AU1551/#REF!)*$W1551)","v":""},{"$f":"IF(AV1551=\"\",\"\",(AV1551/#REF!)*$W1551)","v":""},{"$f":"IF(AW1551=\"\",\"\",(AW1551/#REF!)*$W1551)","v":""},{"$f":"IF(AX1551=\"\",\"\",(AX1551/#REF!)*$W1551)","v":""},{"$f":"IF(AY1551=\"\",\"\",(AY1551/#REF!)*$W1551)","v":""},{"$f":"IF(SUM(BB1551:BV1551)=W1551,\"\",\"ERROR\")","v":""}]
[null,13656,null,null,"Sewer Gravity",null,"BU02/18/02 - BU02/18/01",null,null,225,null,0,4030.1644999999999,null,1,4030.1644999999999,null,null,{"$f":"IF(Q1553=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1553,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1553,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1553,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4030.1644999999999,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1553:AY1553)","v":50350},{"$f":"IF(AD1553=\"\",\"\",(AD1553/#REF!)*$W1553)","v":""},{"$f":"IF(AE1553=\"\",\"\",(AE1553/$AZ1553)*$W1553)","v":4030.1644999999999},{"$f":"IF(AF1553=\"\",\"\",(AF1553/$AZ1553)*$W1553)","v":""},{"$f":"IF(AG1553=\"\",\"\",(AG1553/$AZ1553)*$W1553)","v":""},{"$f":"IF(AH1553=\"\",\"\",(AH1553/$AZ1553)*$W1553)","v":""},{"$f":"IF(AI1553=\"\",\"\",(AI1553/$AZ1553)*$W1553)","v":""},{"$f":"IF(AJ1553=\"\",\"\",(AJ1553/#REF!)*$W1553)","v":""},{"$f":"IF(AK1553=\"\",\"\",(AK1553/#REF!)*$W1553)","v":""},{"$f":"IF(AL1553=\"\",\"\",(AL1553/#REF!)*$W1553)","v":""},{"$f":"IF(AM1553=\"\",\"\",(AM1553/#REF!)*$W1553)","v":""},{"$f":"IF(AN1553=\"\",\"\",(AN1553/#REF!)*$W1553)","v":""},{"$f":"IF(AO1553=\"\",\"\",(AO1553/#REF!)*$W1553)","v":""},{"$f":"IF(AP1553=\"\",\"\",(AP1553/#REF!)*$W1553)","v":""},{"$f":"IF(AQ1553=\"\",\"\",(AQ1553/#REF!)*$W1553)","v":""},{"$f":"IF(AR1553=\"\",\"\",(AR1553/#REF!)*$W1553)","v":""},{"$f":"IF(AS1553=\"\",\"\",(AS1553/#REF!)*$W1553)","v":""},{"$f":"IF(AT1553=\"\",\"\",(AT1553/#REF!)*$W1553)","v":""},{"$f":"IF(AU1553=\"\",\"\",(AU1553/#REF!)*$W1553)","v":""},{"$f":"IF(AV1553=\"\",\"\",(AV1553/#REF!)*$W1553)","v":""},{"$f":"IF(AW1553=\"\",\"\",(AW1553/#REF!)*$W1553)","v":""},{"$f":"IF(AX1553=\"\",\"\",(AX1553/#REF!)*$W1553)","v":""},{"$f":"IF(AY1553=\"\",\"\",(AY1553/#REF!)*$W1553)","v":""},""]
[null,13625,null,null,"Sewer Gravity",null,"BU02/07/01 - BU02/07/01A",null,null,225,null,0,17150.3727,null,1,17150.3727,null,null,{"$f":"IF(Q1557=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1557,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1557,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1557,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17150.3727,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1557=\"\",\"\",(AD1557/#REF!)*$W1557)","v":""},17150.3727,"","","","",{"$f":"IF(AJ1557=\"\",\"\",(AJ1557/#REF!)*$W1557)","v":""},{"$f":"IF(AK1557=\"\",\"\",(AK1557/#REF!)*$W1557)","v":""},{"$f":"IF(AL1557=\"\",\"\",(AL1557/#REF!)*$W1557)","v":""},{"$f":"IF(AM1557=\"\",\"\",(AM1557/#REF!)*$W1557)","v":""},{"$f":"IF(AN1557=\"\",\"\",(AN1557/#REF!)*$W1557)","v":""},{"$f":"IF(AO1557=\"\",\"\",(AO1557/#REF!)*$W1557)","v":""},{"$f":"IF(AP1557=\"\",\"\",(AP1557/#REF!)*$W1557)","v":""},{"$f":"IF(AQ1557=\"\",\"\",(AQ1557/#REF!)*$W1557)","v":""},{"$f":"IF(AR1557=\"\",\"\",(AR1557/#REF!)*$W1557)","v":""},{"$f":"IF(AS1557=\"\",\"\",(AS1557/#REF!)*$W1557)","v":""},{"$f":"IF(AT1557=\"\",\"\",(AT1557/#REF!)*$W1557)","v":""},{"$f":"IF(AU1557=\"\",\"\",(AU1557/#REF!)*$W1557)","v":""},{"$f":"IF(AV1557=\"\",\"\",(AV1557/#REF!)*$W1557)","v":""},{"$f":"IF(AW1557=\"\",\"\",(AW1557/#REF!)*$W1557)","v":""},{"$f":"IF(AX1557=\"\",\"\",(AX1557/#REF!)*$W1557)","v":""},{"$f":"IF(AY1557=\"\",\"\",(AY1557/#REF!)*$W1557)","v":""},""]
[null,13778,null,null,"Sewer Gravity",null,"BU01/5-2/06 - BU01/5-2/05",null,null,300,null,0,45426.957900000001,null,1,45426.957900000001,null,null,{"$f":"IF(Q1560=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1560,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1560,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1560,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45426.957900000001,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1560=\"\",\"\",(AD1560/#REF!)*$W1560)","v":""},45426.957900000001,"","","","",{"$f":"IF(AJ1560=\"\",\"\",(AJ1560/#REF!)*$W1560)","v":""},{"$f":"IF(AK1560=\"\",\"\",(AK1560/#REF!)*$W1560)","v":""},{"$f":"IF(AL1560=\"\",\"\",(AL1560/#REF!)*$W1560)","v":""},{"$f":"IF(AM1560=\"\",\"\",(AM1560/#REF!)*$W1560)","v":""},{"$f":"IF(AN1560=\"\",\"\",(AN1560/#REF!)*$W1560)","v":""},{"$f":"IF(AO1560=\"\",\"\",(AO1560/#REF!)*$W1560)","v":""},{"$f":"IF(AP1560=\"\",\"\",(AP1560/#REF!)*$W1560)","v":""},{"$f":"IF(AQ1560=\"\",\"\",(AQ1560/#REF!)*$W1560)","v":""},{"$f":"IF(AR1560=\"\",\"\",(AR1560/#REF!)*$W1560)","v":""},{"$f":"IF(AS1560=\"\",\"\",(AS1560/#REF!)*$W1560)","v":""},{"$f":"IF(AT1560=\"\",\"\",(AT1560/#REF!)*$W1560)","v":""},{"$f":"IF(AU1560=\"\",\"\",(AU1560/#REF!)*$W1560)","v":""},{"$f":"IF(AV1560=\"\",\"\",(AV1560/#REF!)*$W1560)","v":""},{"$f":"IF(AW1560=\"\",\"\",(AW1560/#REF!)*$W1560)","v":""},{"$f":"IF(AX1560=\"\",\"\",(AX1560/#REF!)*$W1560)","v":""},{"$f":"IF(AY1560=\"\",\"\",(AY1560/#REF!)*$W1560)","v":""},""]
[null,13773,null,null,"Sewer Gravity",null,"BU01/5-2/01 - BU01/5-1/02",null,null,375,null,0,16767.175999999999,null,1,16767.175999999999,null,null,{"$f":"IF(Q1565=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1565,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1565,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1565,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16767.175999999999,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1565=\"\",\"\",(AD1565/#REF!)*$W1565)","v":""},16767.175999999999,"","","","",{"$f":"IF(AJ1565=\"\",\"\",(AJ1565/#REF!)*$W1565)","v":""},{"$f":"IF(AK1565=\"\",\"\",(AK1565/#REF!)*$W1565)","v":""},{"$f":"IF(AL1565=\"\",\"\",(AL1565/#REF!)*$W1565)","v":""},{"$f":"IF(AM1565=\"\",\"\",(AM1565/#REF!)*$W1565)","v":""},{"$f":"IF(AN1565=\"\",\"\",(AN1565/#REF!)*$W1565)","v":""},{"$f":"IF(AO1565=\"\",\"\",(AO1565/#REF!)*$W1565)","v":""},{"$f":"IF(AP1565=\"\",\"\",(AP1565/#REF!)*$W1565)","v":""},{"$f":"IF(AQ1565=\"\",\"\",(AQ1565/#REF!)*$W1565)","v":""},{"$f":"IF(AR1565=\"\",\"\",(AR1565/#REF!)*$W1565)","v":""},{"$f":"IF(AS1565=\"\",\"\",(AS1565/#REF!)*$W1565)","v":""},{"$f":"IF(AT1565=\"\",\"\",(AT1565/#REF!)*$W1565)","v":""},{"$f":"IF(AU1565=\"\",\"\",(AU1565/#REF!)*$W1565)","v":""},{"$f":"IF(AV1565=\"\",\"\",(AV1565/#REF!)*$W1565)","v":""},{"$f":"IF(AW1565=\"\",\"\",(AW1565/#REF!)*$W1565)","v":""},{"$f":"IF(AX1565=\"\",\"\",(AX1565/#REF!)*$W1565)","v":""},{"$f":"IF(AY1565=\"\",\"\",(AY1565/#REF!)*$W1565)","v":""},""]
[null,13789,null,null,"Sewer Gravity",null,"BU01/5-3/3 - BU01/5-3/2",null,null,300,null,0,34657.0409,null,1,34657.0409,null,null,{"$f":"IF(Q1569=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1569,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1569,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1569,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34657.0409,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1569=\"\",\"\",(AD1569/#REF!)*$W1569)","v":""},34657.0409,"","","","",{"$f":"IF(AJ1569=\"\",\"\",(AJ1569/#REF!)*$W1569)","v":""},{"$f":"IF(AK1569=\"\",\"\",(AK1569/#REF!)*$W1569)","v":""},{"$f":"IF(AL1569=\"\",\"\",(AL1569/#REF!)*$W1569)","v":""},{"$f":"IF(AM1569=\"\",\"\",(AM1569/#REF!)*$W1569)","v":""},{"$f":"IF(AN1569=\"\",\"\",(AN1569/#REF!)*$W1569)","v":""},{"$f":"IF(AO1569=\"\",\"\",(AO1569/#REF!)*$W1569)","v":""},{"$f":"IF(AP1569=\"\",\"\",(AP1569/#REF!)*$W1569)","v":""},{"$f":"IF(AQ1569=\"\",\"\",(AQ1569/#REF!)*$W1569)","v":""},{"$f":"IF(AR1569=\"\",\"\",(AR1569/#REF!)*$W1569)","v":""},{"$f":"IF(AS1569=\"\",\"\",(AS1569/#REF!)*$W1569)","v":""},{"$f":"IF(AT1569=\"\",\"\",(AT1569/#REF!)*$W1569)","v":""},{"$f":"IF(AU1569=\"\",\"\",(AU1569/#REF!)*$W1569)","v":""},{"$f":"IF(AV1569=\"\",\"\",(AV1569/#REF!)*$W1569)","v":""},{"$f":"IF(AW1569=\"\",\"\",(AW1569/#REF!)*$W1569)","v":""},{"$f":"IF(AX1569=\"\",\"\",(AX1569/#REF!)*$W1569)","v":""},{"$f":"IF(AY1569=\"\",\"\",(AY1569/#REF!)*$W1569)","v":""},""]
[null,13792,null,null,"Sewer Gravity",null,"BU01/5-3/6 - BU01/5-3/5",null,null,300,null,0,53987.6613,null,1,53987.6613,null,null,{"$f":"IF(Q1572=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1572,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1572,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1572,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53987.6613,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1572=\"\",\"\",(AD1572/#REF!)*$W1572)","v":""},53987.6613,"","","","",{"$f":"IF(AJ1572=\"\",\"\",(AJ1572/#REF!)*$W1572)","v":""},{"$f":"IF(AK1572=\"\",\"\",(AK1572/#REF!)*$W1572)","v":""},{"$f":"IF(AL1572=\"\",\"\",(AL1572/#REF!)*$W1572)","v":""},{"$f":"IF(AM1572=\"\",\"\",(AM1572/#REF!)*$W1572)","v":""},{"$f":"IF(AN1572=\"\",\"\",(AN1572/#REF!)*$W1572)","v":""},{"$f":"IF(AO1572=\"\",\"\",(AO1572/#REF!)*$W1572)","v":""},{"$f":"IF(AP1572=\"\",\"\",(AP1572/#REF!)*$W1572)","v":""},{"$f":"IF(AQ1572=\"\",\"\",(AQ1572/#REF!)*$W1572)","v":""},{"$f":"IF(AR1572=\"\",\"\",(AR1572/#REF!)*$W1572)","v":""},{"$f":"IF(AS1572=\"\",\"\",(AS1572/#REF!)*$W1572)","v":""},{"$f":"IF(AT1572=\"\",\"\",(AT1572/#REF!)*$W1572)","v":""},{"$f":"IF(AU1572=\"\",\"\",(AU1572/#REF!)*$W1572)","v":""},{"$f":"IF(AV1572=\"\",\"\",(AV1572/#REF!)*$W1572)","v":""},{"$f":"IF(AW1572=\"\",\"\",(AW1572/#REF!)*$W1572)","v":""},{"$f":"IF(AX1572=\"\",\"\",(AX1572/#REF!)*$W1572)","v":""},{"$f":"IF(AY1572=\"\",\"\",(AY1572/#REF!)*$W1572)","v":""},""]
[null,13765,null,null,"Sewer Gravity",null,"BU01/5-1/05 - BU01/5-1/04",null,null,450,null,0,83526.473199999993,null,1,83526.473199999993,null,null,{"$f":"IF(Q1574=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1574,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1574,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1574,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},83526.473199999993,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1574=\"\",\"\",(AD1574/#REF!)*$W1574)","v":""},83526.473199999993,"","","","",{"$f":"IF(AJ1574=\"\",\"\",(AJ1574/#REF!)*$W1574)","v":""},{"$f":"IF(AK1574=\"\",\"\",(AK1574/#REF!)*$W1574)","v":""},{"$f":"IF(AL1574=\"\",\"\",(AL1574/#REF!)*$W1574)","v":""},{"$f":"IF(AM1574=\"\",\"\",(AM1574/#REF!)*$W1574)","v":""},{"$f":"IF(AN1574=\"\",\"\",(AN1574/#REF!)*$W1574)","v":""},{"$f":"IF(AO1574=\"\",\"\",(AO1574/#REF!)*$W1574)","v":""},{"$f":"IF(AP1574=\"\",\"\",(AP1574/#REF!)*$W1574)","v":""},{"$f":"IF(AQ1574=\"\",\"\",(AQ1574/#REF!)*$W1574)","v":""},{"$f":"IF(AR1574=\"\",\"\",(AR1574/#REF!)*$W1574)","v":""},{"$f":"IF(AS1574=\"\",\"\",(AS1574/#REF!)*$W1574)","v":""},{"$f":"IF(AT1574=\"\",\"\",(AT1574/#REF!)*$W1574)","v":""},{"$f":"IF(AU1574=\"\",\"\",(AU1574/#REF!)*$W1574)","v":""},{"$f":"IF(AV1574=\"\",\"\",(AV1574/#REF!)*$W1574)","v":""},{"$f":"IF(AW1574=\"\",\"\",(AW1574/#REF!)*$W1574)","v":""},{"$f":"IF(AX1574=\"\",\"\",(AX1574/#REF!)*$W1574)","v":""},{"$f":"IF(AY1574=\"\",\"\",(AY1574/#REF!)*$W1574)","v":""},""]
[null,13885,null,null,"Sewer Gravity",null,"BU09/9-1/3 - BU09/9-1/2",null,null,225,null,0,18607.355100000001,null,1,18607.355100000001,null,null,{"$f":"IF(Q1577=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1577,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1577,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1577,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18607.355100000001,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1577=\"\",\"\",(AD1577/#REF!)*$W1577)","v":""},18607.355100000001,"","","","",{"$f":"IF(AJ1577=\"\",\"\",(AJ1577/#REF!)*$W1577)","v":""},{"$f":"IF(AK1577=\"\",\"\",(AK1577/#REF!)*$W1577)","v":""},{"$f":"IF(AL1577=\"\",\"\",(AL1577/#REF!)*$W1577)","v":""},{"$f":"IF(AM1577=\"\",\"\",(AM1577/#REF!)*$W1577)","v":""},{"$f":"IF(AN1577=\"\",\"\",(AN1577/#REF!)*$W1577)","v":""},{"$f":"IF(AO1577=\"\",\"\",(AO1577/#REF!)*$W1577)","v":""},{"$f":"IF(AP1577=\"\",\"\",(AP1577/#REF!)*$W1577)","v":""},{"$f":"IF(AQ1577=\"\",\"\",(AQ1577/#REF!)*$W1577)","v":""},{"$f":"IF(AR1577=\"\",\"\",(AR1577/#REF!)*$W1577)","v":""},{"$f":"IF(AS1577=\"\",\"\",(AS1577/#REF!)*$W1577)","v":""},{"$f":"IF(AT1577=\"\",\"\",(AT1577/#REF!)*$W1577)","v":""},{"$f":"IF(AU1577=\"\",\"\",(AU1577/#REF!)*$W1577)","v":""},{"$f":"IF(AV1577=\"\",\"\",(AV1577/#REF!)*$W1577)","v":""},{"$f":"IF(AW1577=\"\",\"\",(AW1577/#REF!)*$W1577)","v":""},{"$f":"IF(AX1577=\"\",\"\",(AX1577/#REF!)*$W1577)","v":""},{"$f":"IF(AY1577=\"\",\"\",(AY1577/#REF!)*$W1577)","v":""},""]
[null,13887,null,null,"Sewer Gravity",null,"BU09/9-1/5 - BU09/9-1/4",null,null,225,null,0,19207.5923,null,1,19207.5923,null,null,{"$f":"IF(Q1580=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1580,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1580,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1580,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19207.5923,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1580=\"\",\"\",(AD1580/#REF!)*$W1580)","v":""},19207.5923,"","","","",{"$f":"IF(AJ1580=\"\",\"\",(AJ1580/#REF!)*$W1580)","v":""},{"$f":"IF(AK1580=\"\",\"\",(AK1580/#REF!)*$W1580)","v":""},{"$f":"IF(AL1580=\"\",\"\",(AL1580/#REF!)*$W1580)","v":""},{"$f":"IF(AM1580=\"\",\"\",(AM1580/#REF!)*$W1580)","v":""},{"$f":"IF(AN1580=\"\",\"\",(AN1580/#REF!)*$W1580)","v":""},{"$f":"IF(AO1580=\"\",\"\",(AO1580/#REF!)*$W1580)","v":""},{"$f":"IF(AP1580=\"\",\"\",(AP1580/#REF!)*$W1580)","v":""},{"$f":"IF(AQ1580=\"\",\"\",(AQ1580/#REF!)*$W1580)","v":""},{"$f":"IF(AR1580=\"\",\"\",(AR1580/#REF!)*$W1580)","v":""},{"$f":"IF(AS1580=\"\",\"\",(AS1580/#REF!)*$W1580)","v":""},{"$f":"IF(AT1580=\"\",\"\",(AT1580/#REF!)*$W1580)","v":""},{"$f":"IF(AU1580=\"\",\"\",(AU1580/#REF!)*$W1580)","v":""},{"$f":"IF(AV1580=\"\",\"\",(AV1580/#REF!)*$W1580)","v":""},{"$f":"IF(AW1580=\"\",\"\",(AW1580/#REF!)*$W1580)","v":""},{"$f":"IF(AX1580=\"\",\"\",(AX1580/#REF!)*$W1580)","v":""},{"$f":"IF(AY1580=\"\",\"\",(AY1580/#REF!)*$W1580)","v":""},""]
[null,13983,null,null,"Sewer Gravity",null,"EI01/01/07A - EI01/01/07",null,null,375,null,0,53020.529600000002,null,1,53020.529600000002,null,null,{"$f":"IF(Q1583=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1583,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1583,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S1583=\"\",0,S1583*10000*R1583)","v":0},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1583,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P1583+T1583)*V1583,0)","v":53020.529600000002},"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1583=\"\",\"\",(AD1583/#REF!)*$W1583)","v":""},53020.529600000002,"","","","",{"$f":"IF(AJ1583=\"\",\"\",(AJ1583/#REF!)*$W1583)","v":""},{"$f":"IF(AK1583=\"\",\"\",(AK1583/#REF!)*$W1583)","v":""},{"$f":"IF(AL1583=\"\",\"\",(AL1583/#REF!)*$W1583)","v":""},{"$f":"IF(AM1583=\"\",\"\",(AM1583/#REF!)*$W1583)","v":""},{"$f":"IF(AN1583=\"\",\"\",(AN1583/#REF!)*$W1583)","v":""},{"$f":"IF(AO1583=\"\",\"\",(AO1583/#REF!)*$W1583)","v":""},{"$f":"IF(AP1583=\"\",\"\",(AP1583/#REF!)*$W1583)","v":""},{"$f":"IF(AQ1583=\"\",\"\",(AQ1583/#REF!)*$W1583)","v":""},{"$f":"IF(AR1583=\"\",\"\",(AR1583/#REF!)*$W1583)","v":""},{"$f":"IF(AS1583=\"\",\"\",(AS1583/#REF!)*$W1583)","v":""},{"$f":"IF(AT1583=\"\",\"\",(AT1583/#REF!)*$W1583)","v":""},{"$f":"IF(AU1583=\"\",\"\",(AU1583/#REF!)*$W1583)","v":""},{"$f":"IF(AV1583=\"\",\"\",(AV1583/#REF!)*$W1583)","v":""},{"$f":"IF(AW1583=\"\",\"\",(AW1583/#REF!)*$W1583)","v":""},{"$f":"IF(AX1583=\"\",\"\",(AX1583/#REF!)*$W1583)","v":""},{"$f":"IF(AY1583=\"\",\"\",(AY1583/#REF!)*$W1583)","v":""},""]
[null,27568,null,null,"Sewer Rising",null,"PSEI03 - EI02/2-6/2",null,null,150,null,0,23369.279999999999,null,1,23369.279999999999,null,null,{"$f":"IF(Q1588=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1588,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1588,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1588,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23369.279999999999,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1588=\"\",\"\",(AD1588/#REF!)*$W1588)","v":""},23369.279999999999,"","","","",{"$f":"IF(AJ1588=\"\",\"\",(AJ1588/#REF!)*$W1588)","v":""},{"$f":"IF(AK1588=\"\",\"\",(AK1588/#REF!)*$W1588)","v":""},{"$f":"IF(AL1588=\"\",\"\",(AL1588/#REF!)*$W1588)","v":""},{"$f":"IF(AM1588=\"\",\"\",(AM1588/#REF!)*$W1588)","v":""},{"$f":"IF(AN1588=\"\",\"\",(AN1588/#REF!)*$W1588)","v":""},{"$f":"IF(AO1588=\"\",\"\",(AO1588/#REF!)*$W1588)","v":""},{"$f":"IF(AP1588=\"\",\"\",(AP1588/#REF!)*$W1588)","v":""},{"$f":"IF(AQ1588=\"\",\"\",(AQ1588/#REF!)*$W1588)","v":""},{"$f":"IF(AR1588=\"\",\"\",(AR1588/#REF!)*$W1588)","v":""},{"$f":"IF(AS1588=\"\",\"\",(AS1588/#REF!)*$W1588)","v":""},{"$f":"IF(AT1588=\"\",\"\",(AT1588/#REF!)*$W1588)","v":""},{"$f":"IF(AU1588=\"\",\"\",(AU1588/#REF!)*$W1588)","v":""},{"$f":"IF(AV1588=\"\",\"\",(AV1588/#REF!)*$W1588)","v":""},{"$f":"IF(AW1588=\"\",\"\",(AW1588/#REF!)*$W1588)","v":""},{"$f":"IF(AX1588=\"\",\"\",(AX1588/#REF!)*$W1588)","v":""},{"$f":"IF(AY1588=\"\",\"\",(AY1588/#REF!)*$W1588)","v":""},""]
[null,14245,null,null,"Sewer Gravity",null,"EI08/08/07 - EI08/08/06",null,null,225,null,0,16377.902400000001,null,1,16377.902400000001,null,null,{"$f":"IF(Q1592=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1592,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1592,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1592,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16377.902400000001,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1592=\"\",\"\",(AD1592/#REF!)*$W1592)","v":""},16377.902400000001,"","","","",{"$f":"IF(AJ1592=\"\",\"\",(AJ1592/#REF!)*$W1592)","v":""},{"$f":"IF(AK1592=\"\",\"\",(AK1592/#REF!)*$W1592)","v":""},{"$f":"IF(AL1592=\"\",\"\",(AL1592/#REF!)*$W1592)","v":""},{"$f":"IF(AM1592=\"\",\"\",(AM1592/#REF!)*$W1592)","v":""},{"$f":"IF(AN1592=\"\",\"\",(AN1592/#REF!)*$W1592)","v":""},{"$f":"IF(AO1592=\"\",\"\",(AO1592/#REF!)*$W1592)","v":""},{"$f":"IF(AP1592=\"\",\"\",(AP1592/#REF!)*$W1592)","v":""},{"$f":"IF(AQ1592=\"\",\"\",(AQ1592/#REF!)*$W1592)","v":""},{"$f":"IF(AR1592=\"\",\"\",(AR1592/#REF!)*$W1592)","v":""},{"$f":"IF(AS1592=\"\",\"\",(AS1592/#REF!)*$W1592)","v":""},{"$f":"IF(AT1592=\"\",\"\",(AT1592/#REF!)*$W1592)","v":""},{"$f":"IF(AU1592=\"\",\"\",(AU1592/#REF!)*$W1592)","v":""},{"$f":"IF(AV1592=\"\",\"\",(AV1592/#REF!)*$W1592)","v":""},{"$f":"IF(AW1592=\"\",\"\",(AW1592/#REF!)*$W1592)","v":""},{"$f":"IF(AX1592=\"\",\"\",(AX1592/#REF!)*$W1592)","v":""},{"$f":"IF(AY1592=\"\",\"\",(AY1592/#REF!)*$W1592)","v":""},""]
[null,14242,null,null,"Sewer Gravity",null,"EI08/08/04 - EI08/08/03",null,null,225,null,0,50720.118499999997,null,1,50720.118499999997,null,null,{"$f":"IF(Q1596=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1596,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1596,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1596,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50720.118499999997,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1596=\"\",\"\",(AD1596/#REF!)*$W1596)","v":""},50720.118499999997,"","","","",{"$f":"IF(AJ1596=\"\",\"\",(AJ1596/#REF!)*$W1596)","v":""},{"$f":"IF(AK1596=\"\",\"\",(AK1596/#REF!)*$W1596)","v":""},{"$f":"IF(AL1596=\"\",\"\",(AL1596/#REF!)*$W1596)","v":""},{"$f":"IF(AM1596=\"\",\"\",(AM1596/#REF!)*$W1596)","v":""},{"$f":"IF(AN1596=\"\",\"\",(AN1596/#REF!)*$W1596)","v":""},{"$f":"IF(AO1596=\"\",\"\",(AO1596/#REF!)*$W1596)","v":""},{"$f":"IF(AP1596=\"\",\"\",(AP1596/#REF!)*$W1596)","v":""},{"$f":"IF(AQ1596=\"\",\"\",(AQ1596/#REF!)*$W1596)","v":""},{"$f":"IF(AR1596=\"\",\"\",(AR1596/#REF!)*$W1596)","v":""},{"$f":"IF(AS1596=\"\",\"\",(AS1596/#REF!)*$W1596)","v":""},{"$f":"IF(AT1596=\"\",\"\",(AT1596/#REF!)*$W1596)","v":""},{"$f":"IF(AU1596=\"\",\"\",(AU1596/#REF!)*$W1596)","v":""},{"$f":"IF(AV1596=\"\",\"\",(AV1596/#REF!)*$W1596)","v":""},{"$f":"IF(AW1596=\"\",\"\",(AW1596/#REF!)*$W1596)","v":""},{"$f":"IF(AX1596=\"\",\"\",(AX1596/#REF!)*$W1596)","v":""},{"$f":"IF(AY1596=\"\",\"\",(AY1596/#REF!)*$W1596)","v":""},""]
[null,14244,null,null,"Sewer Gravity",null,"EI08/08/06 - EI08/08/05",null,null,225,null,0,18092.866000000002,null,1,18092.866000000002,null,null,{"$f":"IF(Q1597=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1597,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1597,Landcost2,2,FALSE),\"Error\")))","v":0},0,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1597,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18092.866000000002,"y",null,null,null,null,null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,{"$f":"IF(AD1597=\"\",\"\",(AD1597/#REF!)*$W1597)","v":""},18092.866000000002,"","","","",{"$f":"IF(AJ1597=\"\",\"\",(AJ1597/#REF!)*$W1597)","v":""},{"$f":"IF(AK1597=\"\",\"\",(AK1597/#REF!)*$W1597)","v":""},{"$f":"IF(AL1597=\"\",\"\",(AL1597/#REF!)*$W1597)","v":""},{"$f":"IF(AM1597=\"\",\"\",(AM1597/#REF!)*$W1597)","v":""},{"$f":"IF(AN1597=\"\",\"\",(AN1597/#REF!)*$W1597)","v":""},{"$f":"IF(AO1597=\"\",\"\",(AO1597/#REF!)*$W1597)","v":""},{"$f":"IF(AP1597=\"\",\"\",(AP1597/#REF!)*$W1597)","v":""},{"$f":"IF(AQ1597=\"\",\"\",(AQ1597/#REF!)*$W1597)","v":""},{"$f":"IF(AR1597=\"\",\"\",(AR1597/#REF!)*$W1597)","v":""},{"$f":"IF(AS1597=\"\",\"\",(AS1597/#REF!)*$W1597)","v":""},{"$f":"IF(AT1597=\"\",\"\",(AT1597/#REF!)*$W1597)","v":""},{"$f":"IF(AU1597=\"\",\"\",(AU1597/#REF!)*$W1597)","v":""},{"$f":"IF(AV1597=\"\",\"\",(AV1597/#REF!)*$W1597)","v":""},{"$f":"IF(AW1597=\"\",\"\",(AW1597/#REF!)*$W1597)","v":""},{"$f":"IF(AX1597=\"\",\"\",(AX1597/#REF!)*$W1597)","v":""},{"$f":"IF(AY1597=\"\",\"\",(AY1597/#REF!)*$W1597)","v":""},""]
[null,36879,null,null,"Sewer Gravity",null,"EI01/01/05 - EI01/01/04A",null,null,375,null,0,86705.937399999995,null,1,86705.937399999995,null,null,{"$f":"IF(Q1601=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1601,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1601,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S1601=\"\",0,S1601*10000*R1601)","v":0},2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1601,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P1601+T1601)*V1601,0)","v":86705.937399999995},"y",null,null,null,null,null,null,{"$f":"IF(X1601=\"y\",AE$14,IF(AND(X1601>0,X1601<=1),X1601*AE$14,\"\"))","v":50350},{"$f":"IF(Y1601=\"y\",AF$14,IF(AND(Y1601>0,Y1601<=1),Y1601*AF$14,\"\"))","v":""},{"$f":"IF(Z1601=\"y\",AG$14,IF(AND(Z1601>0,Z1601<=1),Z1601*AG$14,\"\"))","v":""},{"$f":"IF(AA1601=\"y\",AH$14,IF(AND(AA1601>0,AA1601<=1),AA1601*AH$14,\"\"))","v":""},{"$f":"IF(AB1601=\"y\",AI$14,IF(AND(AB1601>0,AB1601<=1),AB1601*AI$14,\"\"))","v":""}]
[null,27668,null,null,"Sewer Rising",null,"PSBU010 - BU09/9-1/07",null,null,100,null,0,80540.561600000001,null,1,80540.561600000001,null,null,{"$f":"IF(Q1606=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1606,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1606,Landcost2,2,FALSE),\"Error\")))","v":0},0,2022,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1606,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80540.561600000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14101,null,null,"Sewer Gravity",null,"EI04/4/15 - EI04/4/14",null,null,225,null,0,22714.3629,null,1,22714.3629,null,null,{"$f":"IF(Q1608=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1608,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1608,Landcost2,2,FALSE),\"Error\")))","v":0},0,2024,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1608,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22714.3629,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14250,null,null,"Sewer Gravity",null,"EI08/08/12 - EI08/08/11",null,null,225,null,0,34042.027499999997,null,1,34042.027499999997,null,null,{"$f":"IF(Q1612=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1612,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1612,Landcost2,2,FALSE),\"Error\")))","v":0},0,2028,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1612,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34042.027499999997,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14248,null,null,"Sewer Gravity",null,"EI08/08/10 - EI08/08/09",null,null,225,null,0,9946.7888999999996,null,1,{"$f":"IF(M1615=\"\",\"\",M1615*O1615)","v":9946.7888999999996},null,null,{"$f":"IF(Q1615=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1615,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1615,Landcost2,2,FALSE),\"Error\")))","v":0},0,2031,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1615,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9946.7888999999996,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14450,null,null,"Sewer Gravity",null,"SH11/11/1A - SH11/11/1",null,null,450,null,0,11161.296399999999,null,1,11161.296399999999,null,null,{"$f":"IF(Q1620=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1620,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1620,Landcost2,2,FALSE),\"Error\")))","v":0},0,2036,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1620,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11161.296399999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,13826,null,null,"Sewer Gravity",null,"BU06/6-1/06 - BU06/6-1/05",null,null,225,null,0,27384.3655,null,1,27384.3655,null,null,{"$f":"IF(Q1624=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1624,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1624,Landcost2,2,FALSE),\"Error\")))","v":0},0,2040,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1624,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27384.3655,"y",null,null,null,null,null,null,50350,"","","",""]
[null,13829,null,null,"Sewer Gravity",null,"BU06/6-1/08 - BU06/6-1/07",null,null,225,null,0,19464.836899999998,null,1,19464.836899999998,null,null,{"$f":"IF(Q1627=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1627,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1627,Landcost2,2,FALSE),\"Error\")))","v":0},0,2043,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1627,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19464.836899999998,"y",null,null,null,null,null,null,50350,"","","",""]
[null,13697,null,null,"Sewer Gravity",null,"BU03/27/06A - BU03/27/06",null,null,225,null,0,18950.3478,null,1,18950.3478,null,null,{"$f":"IF(Q1629=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1629,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1629,Landcost2,2,FALSE),\"Error\")))","v":0},0,2045,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1629,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18950.3478,"y",null,null,null,null,null,null,50350,"","","",""]
[null,13700,null,null,"Sewer Gravity",null,"BU03/27/09 - BU03/27/08",null,null,225,null,0,36700.220999999998,null,1,36700.220999999998,null,null,{"$f":"IF(Q1632=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1632,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1632,Landcost2,2,FALSE),\"Error\")))","v":0},0,2048,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1632,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36700.220999999998,"y",null,null,null,null,null,null,50350,"","","",""]
[null,13709,null,null,"Sewer Gravity",null,"BU03/31/03 - BU03/31/02",null,null,225,null,0,12947.975200000001,null,1,12947.975200000001,null,null,{"$f":"IF(Q1636=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1636,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1636,Landcost2,2,FALSE),\"Error\")))","v":0},0,2052,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1636,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12947.975200000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,13714,null,null,"Sewer Gravity",null,"BU03/33/02 - BU03/33/01",null,null,225,null,0,25981.698499999999,null,1,25981.698499999999,null,null,{"$f":"IF(Q1638=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1638,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1638,Landcost2,2,FALSE),\"Error\")))","v":0},0,2054,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1638,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25981.698499999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,90395,null,null,"Sewer Gravity",null,"BU06/6-1/01 - PSBU06",null,null,225,null,0,2806.9135999999999,null,1,2806.9135999999999,null,null,{"$f":"IF(Q1643=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1643,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1643,Landcost2,2,FALSE),\"Error\")))","v":0},0,2059,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1643,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2806.9135999999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14452,null,null,"Sewer Gravity",null,"SH11/11/3 - SH11/11/2",null,null,450,null,0,136575.0528,null,1,136575.0528,null,null,{"$f":"IF(Q1647=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1647,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1647,Landcost2,2,FALSE),\"Error\")))","v":0},0,2063,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1647,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},136575.0528,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14462,null,null,"Sewer Gravity",null,"SH15/11/10 - SH15/11/09",null,null,375,null,0,87461.215599999996,null,1,87461.215599999996,null,null,{"$f":"IF(Q1651=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1651,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1651,Landcost2,2,FALSE),\"Error\")))","v":0},0,2067,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1651,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},87461.215599999996,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14461,null,null,"Sewer Gravity",null,"SH15/11/09 - SH15/11/08",null,null,375,null,0,87461.215599999996,null,1,87461.215599999996,null,null,{"$f":"IF(Q1652=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1652,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1652,Landcost2,2,FALSE),\"Error\")))","v":0},0,2068,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1652,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},87461.215599999996,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A9529",null,null,"Sewer Gravity",null,"SH12/46/01 - SH12/12/2",null,null,300,null,0,29499.907500000001,null,1,29499.907500000001,null,null,{"$f":"IF(Q1656=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1656,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1656,Landcost2,2,FALSE),\"Error\")))","v":0},0,2072,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1656,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},29499.907500000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,13695,null,null,"Sewer Gravity",null,"BU03/27/04 - BU03/27/05",null,null,225,null,0,45884.275699999998,null,1,45884.275699999998,null,null,{"$f":"IF(Q1661=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1661,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1661,Landcost2,2,FALSE),\"Error\")))","v":0},0,2077,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1661,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45884.275699999998,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14497,null,null,"Sewer Gravity",null,"SH12/12/15 - SH12/12/14",null,null,225,null,0,38072.191899999998,null,1,38072.191899999998,null,null,{"$f":"IF(Q1664=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1664,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1664,Landcost2,2,FALSE),\"Error\")))","v":0},0,2080,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1664,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38072.191899999998,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14494,null,null,"Sewer Gravity",null,"SH12/12/11 - SH12/12/10",null,null,225,null,0,27439.417600000001,null,1,27439.417600000001,null,null,{"$f":"IF(Q1667=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1667,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1667,Landcost2,2,FALSE),\"Error\")))","v":0},0,2083,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1667,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27439.417600000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14493,null,null,"Sewer Gravity",null,"SH12/12/10 - SH12/12/9",null,null,300,null,0,37217.550799999997,null,1,37217.550799999997,null,null,{"$f":"IF(Q1670=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1670,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1670,Landcost2,2,FALSE),\"Error\")))","v":0},0,2086,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1670,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37217.550799999997,"y",null,null,null,null,null,null,50350,"","","",""]
[null,96002,null,null,"Sewer Rising",null,"PSSH13 - SH12/12/18",null,null,150,null,0,100536.59,null,1,100536.59,null,null,{"$f":"IF(Q1675=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1675,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1675,Landcost2,2,FALSE),\"Error\")))","v":0},0,2091,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1675,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},100536.59,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14691,null,null,"Sewer Gravity",null,"BU01/5-10/15 - BU01/5-10/14",null,null,375,null,0,55361.892099999997,null,1,{"$f":"IF(M1679=\"\",\"\",M1679*O1679)","v":55361.892099999997},null,null,{"$f":"IF(Q1679=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1679,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1679,Landcost2,2,FALSE),\"Error\")))","v":0},0,2095,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1679,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55361.892099999997,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14692,null,null,"Sewer Gravity",null,"BU01/5-10/14 - BU01/5-10/13",null,null,375,null,0,157112.50899999999,null,1,157112.50899999999,null,null,{"$f":"IF(Q1680=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1680,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1680,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S1680=\"\",0,S1680*10000*R1680)","v":0},2096,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1680,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P1680+T1680)*V1680,0)","v":157112.50899999999},"y",null,null,null,null,null,null,50350,"","","",""]
[null,14698,null,null,"Sewer Gravity",null,"BU01/5-10/08 - BU01/5-10/07",null,null,450,null,0,85787.161200000002,null,1,85787.161200000002,null,null,{"$f":"IF(Q1684=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1684,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1684,Landcost2,2,FALSE),\"Error\")))","v":0},0,2100,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1684,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},85787.161200000002,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14695,null,null,"Sewer Gravity",null,"BU01/5-10/11 - BU01/5-10/10",null,null,450,null,0,175679.25589999999,null,1,175679.25589999999,null,null,{"$f":"IF(Q1687=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1687,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1687,Landcost2,2,FALSE),\"Error\")))","v":0},0,2103,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1687,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},175679.25589999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,27573,null,null,"Sewer Rising",null,"PSEI07 - EI01/01/18",null,null,250,null,0,179231.2003,null,1,179231.2003,null,null,{"$f":"IF(Q1691=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1691,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1691,Landcost2,2,FALSE),\"Error\")))","v":0},0,2107,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1691,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},179231.2003,"y",null,null,null,null,null,null,50350,"","","",""]
[null,100560,null,null,"Sewer Gravity",null,"BU01/521/03 - BU01/521/02",null,null,225,null,0,50607.656999999999,null,1,50607.656999999999,null,null,{"$f":"IF(Q1693=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1693,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1693,Landcost2,2,FALSE),\"Error\")))","v":0},0,2109,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1693,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50607.656999999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,101866,null,null,"Sewer Gravity",null,"RV08/10/08 - RV08/10/07",null,null,150,null,0,22206.535500000002,null,1,22206.535500000002,null,null,{"$f":"IF(Q1698=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1698,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1698,Landcost2,2,FALSE),\"Error\")))","v":0},0,2114,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1698,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22206.535500000002,"y",null,null,null,null,null,null,50350,"","","",""]
[null,101886,null,null,"Sewer Gravity",null,"RV08/10/21 - RV08/10/20",null,null,150,null,0,8273.9197999999997,null,1,8273.9197999999997,null,null,{"$f":"IF(Q1702=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1702,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1702,Landcost2,2,FALSE),\"Error\")))","v":0},0,2118,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1702,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8273.9197999999997,"y",null,null,null,null,null,null,50350,"","","",""]
[null,101879,null,null,"Sewer Gravity",null,"RV08/10/14 - RV08/10/13",null,null,150,null,0,19036.790700000001,null,1,19036.790700000001,null,null,{"$f":"IF(Q1706=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1706,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1706,Landcost2,2,FALSE),\"Error\")))","v":0},0,2122,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1706,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19036.790700000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,101870,null,null,"Sewer Gravity",null,"RV08/10/11 - RV08/10/10A",null,null,150,null,0,8385.4712,null,1,8385.4712,null,null,{"$f":"IF(Q1707=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1707,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1707,Landcost2,2,FALSE),\"Error\")))","v":0},0,2123,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1707,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8385.4712,"y",null,null,null,null,null,null,50350,"","","",""]
[null,101868,null,null,"Sewer Gravity",null,"RV08/10/10 - RV08/10/09",null,null,150,null,0,12569.045700000001,null,1,12569.045700000001,null,null,{"$f":"IF(Q1711=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1711,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1711,Landcost2,2,FALSE),\"Error\")))","v":0},0,2127,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1711,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12569.045700000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,83044,null,null,"Sewer Rising",null,"RV08/10/02 - RV08/10/01",null,null,225,null,0,17382.807499999999,null,1,17382.807499999999,null,null,{"$f":"IF(Q1716=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1716,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1716,Landcost2,2,FALSE),\"Error\")))","v":0},0,2132,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1716,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17382.807499999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14339,null,null,"Sewer Gravity",null,"EI10/10/02 - EI10/10/01A",null,null,300,null,0,56077.448100000001,null,1,56077.448100000001,null,null,{"$f":"IF(Q1719=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1719,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1719,Landcost2,2,FALSE),\"Error\")))","v":0},0,2135,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1719,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},56077.448100000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14343,null,null,"Sewer Gravity",null,"EI10/10/06 - EI10/10/05",null,null,300,null,0,91975.974199999997,null,1,91975.974199999997,null,null,{"$f":"IF(Q1722=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1722,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1722,Landcost2,2,FALSE),\"Error\")))","v":0},0,2138,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1722,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},91975.974199999997,"y",null,null,null,null,null,null,50350,"","","",""]
[null,104269,null,null,"Sewer Gravity",null,"EI10/10/15A - EI10/10/14A",null,null,150,null,0,5736.3010999999997,null,1,5736.3010999999997,null,null,{"$f":"IF(Q1725=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1725,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1725,Landcost2,2,FALSE),\"Error\")))","v":0},0,2141,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1725,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5736.3010999999997,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14348,null,null,"Sewer Gravity",null,"EI10/10/11 - EI10/10/10",null,null,300,null,0,72708.28,null,1,72708.28,null,null,{"$f":"IF(Q1730=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1730,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1730,Landcost2,2,FALSE),\"Error\")))","v":0},0,2146,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1730,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},72708.28,"y",null,null,null,null,null,null,50350,"","","",""]
[null,104270,null,null,"Sewer Rising",null,"PSEI014 - EI10/10/15A",null,null,100,null,0,45743.911200000002,null,1,45743.911200000002,null,null,{"$f":"IF(Q1734=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1734,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1734,Landcost2,2,FALSE),\"Error\")))","v":0},0,2150,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1734,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45743.911200000002,"y",null,null,null,null,null,null,50350,"","","",""]
[null,82692,null,null,"Sewer Rising",null,"PSRV10 - RV08/10/21",null,null,100,null,0,118075.98209999999,null,1,118075.98209999999,null,null,{"$f":"IF(Q1735=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1735,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1735,Landcost2,2,FALSE),\"Error\")))","v":0},0,2151,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1735,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},118075.98209999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,127711,null,null,"Sewer Gravity",null,"EI07/114/A - EI07/7/6",null,null,225,null,0,2165.1415000000002,null,1,2165.1415000000002,null,null,{"$f":"IF(Q1739=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1739,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1739,Landcost2,2,FALSE),\"Error\")))","v":0},0,2155,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1739,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2165.1415000000002,"y",null,null,null,null,null,null,50350,"","","",""]
[null,127714,null,null,"Sewer Gravity",null,"EI07/114/03 - EI07/114/02",null,null,225,null,{"$f":"IF(H1742=SewerTYPE1,VLOOKUP(J1742,SewerUnitrates1,2,FALSE),IF(H1742=SEWERTYPE2,VLOOKUP((J1742&\"_\"&K1742),Sewerrates2,2,FALSE),0))","v":0},14054.126700000001,null,{"$f":"IF(N1742=\"\",1,VLOOKUP(N1742,Sewersitecond,2,FALSE))","v":1},14054.126700000001,null,null,{"$f":"IF(Q1742=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1742,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1742,Landcost2,2,FALSE),\"Error\")))","v":0},0,2158,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1742,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14054.126700000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,127718,null,null,"Sewer Gravity",null,"EI07/114/07 - EI07/114/06",null,null,225,null,0,14903.0337,null,1,14903.0337,null,null,{"$f":"IF(Q1746=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1746,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1746,Landcost2,2,FALSE),\"Error\")))","v":0},0,2162,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1746,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14903.0337,"y",null,null,null,null,null,null,50350,"","","",""]
[null,127724,null,null,"Sewer Gravity",null,"EI07/114/14 - EI07/114/13",null,null,150,null,0,888.29809999999998,null,1,888.29809999999998,null,null,{"$f":"IF(Q1748=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1748,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1748,Landcost2,2,FALSE),\"Error\")))","v":0},0,2164,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1748,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},888.29809999999998,"y",null,null,null,null,null,null,50350,"","","",""]
[null,127752,null,null,"Sewer Rising",null,"SND-EI16/22/01 - EI07/114/14",null,null,100,null,0,67024.604200000002,null,1,67024.604200000002,null,null,{"$f":"IF(Q1754=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1754,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1754,Landcost2,2,FALSE),\"Error\")))","v":0},0,2170,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1754,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},67024.604200000002,"y",null,null,null,null,null,null,50350,"","","",""]
[null,127449,null,null,"Sewer Gravity",null,"EI15/01/07 - EI15/01/06",null,null,300,null,0,21417.8681,null,1,21417.8681,null,null,{"$f":"IF(Q1757=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1757,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1757,Landcost2,2,FALSE),\"Error\")))","v":0},0,2173,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1757,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21417.8681,"y",null,null,null,null,null,null,50350,"","","",""]
[null,127445,null,null,"Sewer Gravity",null,"EI15/01/03 - EI15/01/02",null,null,300,null,0,150492.01500000001,null,1,150492.01500000001,null,null,{"$f":"IF(Q1761=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1761,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1761,Landcost2,2,FALSE),\"Error\")))","v":0},0,2177,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1761,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},150492.01500000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,127443,null,null,"Sewer Gravity",null,"EI15/01/02A - EI15/01/01",null,null,300,null,0,57972.868399999999,null,1,57972.868399999999,null,null,{"$f":"IF(Q1762=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1762,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1762,Landcost2,2,FALSE),\"Error\")))","v":0},0,2178,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1762,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},57972.868399999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,150360,null,null,"Sewer Rising",null,"EI15/SRM/AV01 - EI15/SRM/SCV03",null,null,200,null,0,45140.555999999997,null,1,45140.555999999997,null,null,{"$f":"IF(Q1766=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1766,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1766,Landcost2,2,FALSE),\"Error\")))","v":0},0,2182,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1766,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45140.555999999997,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14586,null,null,"Sewer Gravity",null,"RV02/2/08 - RV02/2/07",null,null,300,null,0,31180.679100000001,null,1,31180.679100000001,null,null,{"$f":"IF(Q1771=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1771,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1771,Landcost2,2,FALSE),\"Error\")))","v":0},0,2187,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1771,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31180.679100000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,90326,null,null,"Sewer Gravity",null,"BU01/5-10/01 - BU01/5-1/06",null,null,450,null,0,224192.3757,null,1,224192.3757,null,null,{"$f":"IF(Q1774=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1774,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1774,Landcost2,2,FALSE),\"Error\")))","v":0},0,2190,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1774,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},224192.3757,"y",null,null,null,null,null,null,50350,"","","",""]
[null,385280,null,null,"Sewer Gravity",null,"RV02/2-26/01 - RV02/2-10/01A",null,null,225,null,0,15233.164199999999,null,1,15233.164199999999,null,null,{"$f":"IF(Q1777=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1777,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1777,Landcost2,2,FALSE),\"Error\")))","v":0},0,2193,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1777,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15233.164199999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,385277,null,null,"Sewer Gravity",null,"RV02/2-26/04 - RV02/2-26/03",null,null,225,null,0,8846.6396999999997,null,1,8846.6396999999997,null,null,{"$f":"IF(Q1780=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1780,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1780,Landcost2,2,FALSE),\"Error\")))","v":0},0,2196,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1780,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8846.6396999999997,"y",null,null,null,null,null,null,50350,"","","",""]
[null,385272,null,null,"Sewer Gravity",null,"RV02/2-26/09 - RV02/2-26/08",null,null,225,null,0,7258.1547,null,1,7258.1547,null,null,{"$f":"IF(Q1785=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1785,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1785,Landcost2,2,FALSE),\"Error\")))","v":0},0,2201,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1785,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7258.1547,"y",null,null,null,null,null,null,50350,"","","",""]
[null,385268,null,null,"Sewer Gravity",null,"RV02/2-26/13 - RV02/2-26/12",null,null,150,null,0,23635.669000000002,null,1,23635.669000000002,null,null,{"$f":"IF(Q1789=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1789,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1789,Landcost2,2,FALSE),\"Error\")))","v":0},0,2205,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1789,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23635.669000000002,"y",null,null,null,null,null,null,50350,"","","",""]
[null,150633,null,null,"Sewer Gravity",null,"RV03/01/01 - PSRV03",null,null,300,null,0,8360.6674999999996,null,1,8360.6674999999996,null,null,{"$f":"IF(Q1790=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1790,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1790,Landcost2,2,FALSE),\"Error\")))","v":0},0,2206,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1790,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8360.6674999999996,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A874",null,null,"Sewer Rising",null,"EI15/45/02 - EI15/45/01",null,null,300,null,0,38551.3681,null,1,38551.3681,null,null,{"$f":"IF(Q1794=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1794,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1794,Landcost2,2,FALSE),\"Error\")))","v":0},0,2210,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1794,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38551.3681,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A1558",null,null,"Sewer Gravity",null,"RV08/A/03 - RV08/A/04",null,null,300,null,0,62127.923600000002,null,1,62127.923600000002,null,null,{"$f":"IF(Q1798=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1798,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1798,Landcost2,2,FALSE),\"Error\")))","v":0},0,2214,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1798,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},62127.923600000002,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A1481",null,null,"Sewer Gravity",null,"RV08/01/02 - RV08/01/01",null,null,300,null,0,55674.948299999996,null,1,55674.948299999996,null,null,{"$f":"IF(Q1803=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1803,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1803,Landcost2,2,FALSE),\"Error\")))","v":0},0,2219,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1803,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},55674.948299999996,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A1492",null,null,"Sewer Gravity",null,"RV08/02/01 - RV08/01/03",null,null,300,null,0,53590.002800000002,null,1,53590.002800000002,null,null,{"$f":"IF(Q1805=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1805,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1805,Landcost2,2,FALSE),\"Error\")))","v":0},0,2221,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1805,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53590.002800000002,"y",null,null,null,null,null,null,50350,"","","",""]
[null,386601,null,null,"Sewer Gravity",null,"BU01/01/06 - BU01/01/05",null,null,225,null,0,26147.289499999999,null,1,26147.289499999999,null,null,{"$f":"IF(Q1809=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1809,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1809,Landcost2,2,FALSE),\"Error\")))","v":0},0,2225,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1809,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26147.289499999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,386598,null,null,"Sewer Gravity",null,"BU01/01/03 - BU01/01/02",null,null,225,null,0,19287.1404,null,1,19287.1404,null,null,{"$f":"IF(Q1812=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1812,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1812,Landcost2,2,FALSE),\"Error\")))","v":0},0,2228,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1812,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19287.1404,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A6680",null,null,"Sewer Rising",null,"SND-BU01A/SRM/SN01 - SND-BU01A/SRM/SN02",null,null,450,null,0,1794259.483,null,1,1794259.483,null,null,{"$f":"IF(Q1816=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1816,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1816,Landcost2,2,FALSE),\"Error\")))","v":0},0,2232,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1816,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1794259.483,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A9527",null,null,"Sewer Rising",null,"PSSH12 - SND-SH12/SRM/SN01",null,null,200,null,0,212942.5001,null,1,212942.5001,null,null,{"$f":"IF(Q1817=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1817,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1817,Landcost2,2,FALSE),\"Error\")))","v":0},0,2233,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1817,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},212942.5001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A9486",null,null,"Sewer Gravity",null,"SH15/01C/08 - SH15/01C/07",null,null,225,null,0,12883.664000000001,null,1,12883.664000000001,null,null,{"$f":"IF(Q1821=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1821,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1821,Landcost2,2,FALSE),\"Error\")))","v":0},0,2237,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1821,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12883.664000000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A9488",null,null,"Sewer Gravity",null,"SH15/01C/06 - SH15/01C/05",null,null,225,null,0,6619.7595000000001,null,1,6619.7595000000001,null,null,{"$f":"IF(Q1826=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1826,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1826,Landcost2,2,FALSE),\"Error\")))","v":0},0,2242,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1826,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6619.7595000000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,363060,null,null,"Sewer Gravity",null,"RV02/10/01 - RV02/04/02",null,null,150,null,0,8287.7526999999991,null,1,8287.7526999999991,null,null,{"$f":"IF(Q1829=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1829,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1829,Landcost2,2,FALSE),\"Error\")))","v":0},0,2245,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1829,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8287.7526999999991,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A9879",null,null,"Sewer Gravity",null,"RV02/3-16/02 - RV02/3-16/01",null,null,150,null,0,15639.545,null,1,15639.545,null,null,{"$f":"IF(Q1832=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1832,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1832,Landcost2,2,FALSE),\"Error\")))","v":0},0,2248,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1832,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15639.545,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A9882",null,null,"Sewer Gravity",null,"RV02/3-17/01 - RV02/3-13/06",null,null,150,null,0,10858.0553,null,1,10858.0553,null,null,{"$f":"IF(Q1835=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1835,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1835,Landcost2,2,FALSE),\"Error\")))","v":0},0,2251,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1835,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10858.0553,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A11793",null,null,"Sewer Gravity",null,"RV02/3-40/01 - RV02/3-16/04",null,null,150,null,0,6468.9665999999997,null,1,6468.9665999999997,null,null,{"$f":"IF(Q1840=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1840,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1840,Landcost2,2,FALSE),\"Error\")))","v":0},0,2256,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1840,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6468.9665999999997,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A13133",null,null,"Sewer Gravity",null,"SH15/11/ERO/01 - SH15/11/HFF/01",null,null,450,null,0,8804.7849000000006,null,1,8804.7849000000006,null,null,{"$f":"IF(Q1844=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1844,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1844,Landcost2,2,FALSE),\"Error\")))","v":0},0,2260,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1844,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8804.7849000000006,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A13132",null,null,"Sewer Gravity",null,"SH15/11/07A - SH15/11/ERO/01",null,null,450,null,0,1903.7373,null,1,1903.7373,null,null,{"$f":"IF(Q1845=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1845,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1845,Landcost2,2,FALSE),\"Error\")))","v":0},0,2261,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1845,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1903.7373,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A13125",null,null,"Sewer Rising",null,"SND-SH15/01/01 - SND-SH15/01/03",null,null,300,null,0,10335.5599,null,1,10335.5599,null,null,{"$f":"IF(Q1849=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1849,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1849,Landcost2,2,FALSE),\"Error\")))","v":0},0,2265,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1849,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10335.5599,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A13115",null,null,"Sewer Gravity",null,"SH11/11A/07 - SH11/11A/09",null,null,450,null,0,5350.5213999999996,null,1,5350.5213999999996,null,null,{"$f":"IF(Q1853=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1853,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1853,Landcost2,2,FALSE),\"Error\")))","v":0},0,2269,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1853,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5350.5213999999996,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A18069",null,null,"Sewer Rising",null,"PSEI01_PIT02 - PSEI01_PIT03",null,null,375,null,0,8151.0204999999996,null,1,8151.0204999999996,null,null,{"$f":"IF(Q1858=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1858,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1858,Landcost2,2,FALSE),\"Error\")))","v":0},0,2274,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1858,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8151.0204999999996,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A18073",null,null,"Sewer Rising",null,"SND-EI01/SRM/03 - SND-EI01/SRM/04",null,null,375,null,0,119032.3747,null,1,119032.3747,null,null,{"$f":"IF(Q1860=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1860,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1860,Landcost2,2,FALSE),\"Error\")))","v":0},0,2276,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1860,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},119032.3747,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A18077",null,null,"Sewer Rising",null,"SND-EI01/SRM/07 - SND-EI01/SRM/08",null,null,375,null,0,13050.791300000001,null,1,13050.791300000001,null,null,{"$f":"IF(Q1864=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1864,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1864,Landcost2,2,FALSE),\"Error\")))","v":0},0,2280,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1864,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13050.791300000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A18081",null,null,"Sewer Rising",null,"SND-EI01/SRM/11 - SND-EI01/SRM/12",null,null,375,null,0,158834.99840000001,null,1,158834.99840000001,null,null,{"$f":"IF(Q1867=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1867,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1867,Landcost2,2,FALSE),\"Error\")))","v":0},0,2283,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1867,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},158834.99840000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A18083",null,null,"Sewer Rising",null,"SND-EI01/SRM/13 - SND-EI01/SRM/14",null,null,375,null,0,128745.82670000001,null,1,128745.82670000001,null,null,{"$f":"IF(Q1869=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1869,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1869,Landcost2,2,FALSE),\"Error\")))","v":0},0,2285,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1869,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},128745.82670000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A18086",null,null,"Sewer Rising",null,"SND-EI01/SRM/16 - SND-EI01/SRM/17",null,null,450,null,0,482671.86369999999,null,1,482671.86369999999,null,null,{"$f":"IF(Q1872=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1872,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1872,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S1872=\"\",0,S1872*10000*R1872)","v":0},2288,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1872,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P1872+T1872)*V1872,0)","v":482671.86369999999},"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A18090",null,null,"Sewer Gravity",null,"BU01/5A-1/02 - BU01/5A-1/01",null,null,600,null,0,49412.609600000003,null,1,49412.609600000003,null,null,{"$f":"IF(Q1876=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1876,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1876,Landcost2,2,FALSE),\"Error\")))","v":0},0,2292,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1876,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49412.609600000003,"y",null,null,null,null,null,null,50350,"","","",""]
[null,14699,null,null,"Sewer Gravity",null,"BU01/5-10/07 - BU01/5-10/06",null,null,450,null,0,221882.7015,null,1,221882.7015,null,null,{"$f":"IF(Q1881=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1881,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1881,Landcost2,2,FALSE),\"Error\")))","v":0},0,2297,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1881,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},221882.7015,"y",null,null,null,null,null,null,50350,"","","",""]
[null,90328,null,null,"Sewer Gravity",null,"BU01/5-10/03 - BU01/5-10/02",null,null,450,null,0,128109.929,null,1,128109.929,null,null,{"$f":"IF(Q1884=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1884,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1884,Landcost2,2,FALSE),\"Error\")))","v":0},0,2300,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1884,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},128109.929,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A18062",null,null,"Sewer Gravity",null,"BU01/5-1/03 - BU01/5A-1/02",null,null,450,null,0,35576.090400000001,null,1,35576.090400000001,null,null,{"$f":"IF(Q1887=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1887,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1887,Landcost2,2,FALSE),\"Error\")))","v":0},0,2303,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1887,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35576.090400000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A21147",null,null,"Sewer Rising",null,"SND-EI13/SRM/02 - BU01/5-10/11A",null,null,100,null,0,3207.9384,null,1,3207.9384,null,null,{"$f":"IF(Q1890=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1890,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1890,Landcost2,2,FALSE),\"Error\")))","v":0},0,2306,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1890,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3207.9384,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A18079",null,null,"Sewer Rising",null,"SND-EI01/SRM/09 - SND-EI01/SRM/10",null,null,375,null,0,163707.29380000001,null,1,163707.29380000001,null,null,{"$f":"IF(Q1895=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1895,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1895,Landcost2,2,FALSE),\"Error\")))","v":0},0,2311,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1895,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},163707.29380000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"SGM241622",null,null,"Sewer Gravity",null,"RV02/2/06 - RV02/1-3/01",null,null,300,null,0,23609.5239,null,1,23609.5239,null,null,{"$f":"IF(Q1899=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1899,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1899,Landcost2,2,FALSE),\"Error\")))","v":0},0,2315,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1899,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23609.5239,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"SGM241617",null,null,"Sewer Gravity",null,"RV02/1-2/05 - RV02/1-2/04",null,null,375,null,0,118632.33440000001,null,1,118632.33440000001,null,null,{"$f":"IF(Q1900=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1900,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1900,Landcost2,2,FALSE),\"Error\")))","v":0},0,2316,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1900,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},118632.33440000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"SGM241616",null,null,"Sewer Gravity",null,"RV02/1-2/01 - RV02/2/01",null,null,375,null,0,52762.822999999997,null,1,52762.822999999997,null,null,{"$f":"IF(Q1904=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1904,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1904,Landcost2,2,FALSE),\"Error\")))","v":0},0,2320,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1904,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52762.822999999997,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"SGM241580",null,null,"Sewer Gravity",null,"RV02/1-1/04 - RV02/1-1/03",null,null,300,null,0,25373.564999999999,null,1,25373.564999999999,null,null,{"$f":"IF(Q1908=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1908,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1908,Landcost2,2,FALSE),\"Error\")))","v":0},0,2324,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1908,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25373.564999999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"14031Z",null,null,"Sewer Gravity",null,"EI02/2/1 - EI02/2/1B",null,null,300,null,0,39626.012600000002,null,1,39626.012600000002,null,null,{"$f":"IF(Q1913=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1913,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1913,Landcost2,2,FALSE),\"Error\")))","v":0},0,2329,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1913,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39626.012600000002,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"14060Z",null,null,"Sewer Gravity",null,"EI02/2-6/1 - EI02/2/4",null,null,225,null,0,21008.304100000001,null,1,21008.304100000001,null,null,{"$f":"IF(Q1915=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1915,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1915,Landcost2,2,FALSE),\"Error\")))","v":0},0,2331,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1915,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21008.304100000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"14066Z",null,null,"Sewer Gravity",null,"EI03/3/04 - EI03/3/03",null,null,225,null,0,21970.5677,null,1,21970.5677,null,null,{"$f":"IF(Q1919=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1919,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1919,Landcost2,2,FALSE),\"Error\")))","v":0},0,2335,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1919,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21970.5677,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"14067Z",null,null,"Sewer Gravity",null,"EI03/3/05 - EI03/3/04",null,null,225,null,0,19681.966899999999,null,1,19681.966899999999,null,null,{"$f":"IF(Q1922=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1922,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1922,Landcost2,2,FALSE),\"Error\")))","v":0},0,2338,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1922,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19681.966899999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"14107Z",null,null,"Sewer Gravity",null,"EI04/4-1/5 - EI04/4-1/4A",null,null,225,null,0,1773.6656,null,1,1773.6656,null,null,{"$f":"IF(Q1924=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1924,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1924,Landcost2,2,FALSE),\"Error\")))","v":0},0,2340,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1924,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1773.6656,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"14104Z",null,null,"Sewer Gravity",null,"EI04/4-1/3 - EI04/4-1/2",null,null,225,null,0,22154.907599999999,null,1,22154.907599999999,null,null,{"$f":"IF(Q1927=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1927,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1927,Landcost2,2,FALSE),\"Error\")))","v":0},0,2343,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1927,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22154.907599999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"14089Z",null,null,"Sewer Gravity",null,"EI04/4/3 - EI04/4/2",null,null,225,null,0,21011.752899999999,null,1,21011.752899999999,null,null,{"$f":"IF(Q1931=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1931,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1931,Landcost2,2,FALSE),\"Error\")))","v":0},0,2347,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1931,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21011.752899999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"14096Z",null,null,"Sewer Gravity",null,"EI04/4/10 - EI04/4/9",null,null,225,null,0,23044.823400000001,null,1,23044.823400000001,null,null,{"$f":"IF(Q1936=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1936,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1936,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S1936=\"\",0,S1936*10000*R1936)","v":0},2352,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1936,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P1936+T1936)*V1936,0)","v":23044.823400000001},"y",null,null,null,null,null,null,50350,"","","",""]
[null,"14099Z",null,null,"Sewer Gravity",null,"EI04/4/13 - EI04/4/12",null,null,225,null,0,21741.707600000002,null,1,21741.707600000002,null,null,{"$f":"IF(Q1939=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1939,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1939,Landcost2,2,FALSE),\"Error\")))","v":0},0,2355,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1939,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21741.707600000002,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A02Z",null,null,"Sewer Rising",null,"PSRV03 - BU01/5-10/29A",null,null,200,null,0,471421.59570000001,null,1,471421.59570000001,null,null,{"$f":"IF(Q1943=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1943,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1943,Landcost2,2,FALSE),\"Error\")))","v":0},0,2359,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1943,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},471421.59570000001,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A9732",null,null,"Sewer Gravity",null,"RV02/04/01 - RV02/2-26/13",null,null,150,null,0,2846.0520999999999,null,1,2846.0520999999999,null,null,{"$f":"IF(Q1945=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1945,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1945,Landcost2,2,FALSE),\"Error\")))","v":0},0,2361,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1945,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2846.0520999999999,"y",null,null,null,null,null,null,50350,"","","",""]
[null,123121,null,null,"Sewer Gravity",null,"EI07/7-1/3 - EI07/14/01",null,null,225,null,0,9518.0480000000007,null,1,9518.0480000000007,null,null,{"$f":"IF(Q1950=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1950,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1950,Landcost2,2,FALSE),\"Error\")))","v":0},0,2366,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1950,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9518.0480000000007,"y",null,null,null,null,null,null,50350,"","","",""]
[null,"A18071",null,null,"Sewer Rising",null,"SND-EI01/SRM/01 - SND-EI01/SRM/02",null,null,375,null,0,234950.8763,null,1,234950.8763,null,null,{"$f":"IF(Q1954=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1954,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1954,Landcost2,2,FALSE),\"Error\")))","v":0},0,2370,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1954,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},234950.8763,"y",null,null,null,null,null,null,50350,"","","",""]
[null,362746,null,null,"Sewer Gravity",null,"MA12/01/3 - MA12/01/2",null,null,225,null,0,17947.724399999999,null,1,17947.724399999999,null,null,{"$f":"IF(Q1955=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1955,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1955,Landcost2,2,FALSE),\"Error\")))","v":0},0,2371,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1955,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17947.724399999999,null,null,null,"y",null,null,null,"","","",7209,""]
[null,388495,null,null,"Sewer Rising",null,"PSMA02 - MA01/11/11",null,null,100,null,0,114549.0092,null,1,114549.0092,null,null,{"$f":"IF(Q1959=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1959,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1959,Landcost2,2,FALSE),\"Error\")))","v":0},0,2375,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1959,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},114549.0092,null,null,null,"y",null,null,null,"","","",7209,""]
[null,388507,null,null,"Sewer Rising",null,"PSMA09 - MA08/05/06",null,null,100,null,0,114767.75900000001,null,1,114767.75900000001,null,null,{"$f":"IF(Q1963=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1963,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1963,Landcost2,2,FALSE),\"Error\")))","v":0},0,2379,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1963,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},114767.75900000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,147161,null,null,"Sewer Gravity",null,"MA01/01/06 - MA01/01/05",null,null,225,null,0,11977.145500000001,null,1,11977.145500000001,null,null,{"$f":"IF(Q1968=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1968,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1968,Landcost2,2,FALSE),\"Error\")))","v":0},0,2384,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1968,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11977.145500000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,147150,null,null,"Sewer Gravity",null,"MA01/01/17 - MA01/01/16",null,null,150,null,0,6033.8136999999997,null,1,6033.8136999999997,null,null,{"$f":"IF(Q1971=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1971,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1971,Landcost2,2,FALSE),\"Error\")))","v":0},0,2387,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1971,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6033.8136999999997,null,null,null,"y",null,null,null,"","","",7209,""]
[null,147153,null,null,"Sewer Gravity",null,"MA01/01/14 - MA01/01/13",null,null,150,null,0,10923.099200000001,null,1,10923.099200000001,null,null,{"$f":"IF(Q1974=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1974,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1974,Landcost2,2,FALSE),\"Error\")))","v":0},0,2390,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1974,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10923.099200000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,147156,null,null,"Sewer Gravity",null,"MA01/01/11 - MA01/01/10",null,null,150,null,0,9100.0378999999994,null,1,9100.0378999999994,null,null,{"$f":"IF(Q1977=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1977,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1977,Landcost2,2,FALSE),\"Error\")))","v":0},0,2393,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1977,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9100.0378999999994,null,null,null,"y",null,null,null,"","","",7209,""]
[null,147165,null,null,"Sewer Gravity",null,"MA01/01/02 - MA01/01/01",null,null,225,null,0,26034.828000000001,null,1,26034.828000000001,null,null,{"$f":"IF(Q1979=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1979,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1979,Landcost2,2,FALSE),\"Error\")))","v":0},0,2395,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1979,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},26034.828000000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,147166,null,null,"Sewer Gravity",null,"MA01/01/01 - MA01/01A/02",null,null,225,null,0,32399.802100000001,null,1,32399.802100000001,null,null,{"$f":"IF(Q1982=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1982,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1982,Landcost2,2,FALSE),\"Error\")))","v":0},0,2398,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1982,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32399.802100000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,147191,null,null,"Sewer Gravity",null,"MA01/11/08 - MA01/11/07",null,null,150,null,0,11848.371499999999,null,1,11848.371499999999,null,null,{"$f":"IF(Q1987=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1987,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1987,Landcost2,2,FALSE),\"Error\")))","v":0},0,2403,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1987,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11848.371499999999,null,null,null,"y",null,null,null,"","","",7209,""]
[null,147029,null,null,"Sewer Gravity",null,"MA03/08/01 - MA03/03/01",null,null,150,null,0,25361.011699999999,null,1,25361.011699999999,null,null,{"$f":"IF(Q1991=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1991,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1991,Landcost2,2,FALSE),\"Error\")))","v":0},0,2407,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1991,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25361.011699999999,null,null,null,"y",null,null,null,"","","",7209,""]
[null,362880,null,null,"Sewer Gravity",null,"MA03/00/02 - MA03/00/01",null,null,150,null,0,31331.637699999999,null,1,31331.637699999999,null,null,{"$f":"IF(Q1994=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1994,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1994,Landcost2,2,FALSE),\"Error\")))","v":0},0,2410,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1994,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31331.637699999999,null,null,null,"y",null,null,null,"","","",7209,""]
[null,146999,null,null,"Sewer Gravity",null,"MA07/01/04 - MA07/01/03",null,null,225,null,{"$f":"IF(H1998=SewerTYPE1,VLOOKUP(J1998,SewerUnitrates1,2,FALSE),IF(H1998=SEWERTYPE2,VLOOKUP((J1998&\"_\"&K1998),Sewerrates2,2,FALSE),0))","v":0},19455.832600000002,null,{"$f":"IF(N1998=\"\",1,VLOOKUP(N1998,Sewersitecond,2,FALSE))","v":1},19455.832600000002,null,null,{"$f":"IF(Q1998=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q1998,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q1998,Landcost2,2,FALSE),\"Error\")))","v":0},0,2414,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U1998,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19455.832600000002,null,null,null,"y",null,null,null,"","","",7209,""]
[null,146997,null,null,"Sewer Gravity",null,"MA07/01/06 - MA07/01/05",null,null,225,null,0,28171.595700000002,null,1,28171.595700000002,null,null,{"$f":"IF(Q2000=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2000,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2000,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S2000=\"\",0,S2000*10000*R2000)","v":0},2416,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2000,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P2000+T2000)*V2000,0)","v":28171.595700000002},null,null,null,"y",null,null,null,"","","",7209,""]
[null,388486,null,null,"Sewer Gravity",null,"MA07/01/12 - MA07/01/11",null,null,150,null,0,2490.2698,null,1,2490.2698,null,null,{"$f":"IF(Q2005=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2005,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2005,Landcost2,2,FALSE),\"Error\")))","v":0},0,2421,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2005,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2490.2698,null,null,null,"y",null,null,null,"","","",7209,""]
[null,147114,null,null,"Sewer Gravity",null,"MA08/05/04 - MA08/05/03",null,null,150,null,0,12795.0198,null,1,12795.0198,null,null,{"$f":"IF(Q2009=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2009,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2009,Landcost2,2,FALSE),\"Error\")))","v":0},0,2425,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2009,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12795.0198,null,null,null,"y",null,null,null,"","","",7209,""]
[null,147115,null,null,"Sewer Gravity",null,"MA08/05/03 - MA08/05/02",null,null,150,null,0,10657.427,null,1,10657.427,null,null,{"$f":"IF(Q2010=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2010,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2010,Landcost2,2,FALSE),\"Error\")))","v":0},0,2426,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2010,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10657.427,null,null,null,"y",null,null,null,"","","",7209,""]
[null,146983,null,null,"Sewer Gravity",null,"MA10/06/08 - MA10/06/07",null,null,150,null,0,22139.353999999999,null,1,22139.353999999999,null,null,{"$f":"IF(Q2014=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2014,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2014,Landcost2,2,FALSE),\"Error\")))","v":0},0,2430,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2014,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22139.353999999999,null,null,null,"y",null,null,null,"","","",7209,""]
[null,146987,null,null,"Sewer Gravity",null,"MA10/06/04 - MA10/06/03",null,null,150,null,0,22451.620800000001,null,1,22451.620800000001,null,null,{"$f":"IF(Q2018=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2018,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2018,Landcost2,2,FALSE),\"Error\")))","v":0},0,2434,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2018,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22451.620800000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A9593",null,null,"Sewer Rising",null,"PSMA03 - MA01/03/06",null,null,100,null,0,45556.439400000003,null,1,45556.439400000003,null,null,{"$f":"IF(Q2023=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2023,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2023,Landcost2,2,FALSE),\"Error\")))","v":0},0,2439,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2023,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45556.439400000003,null,null,null,"y",null,null,null,"","","",7209,""]
[null,386726,null,null,"Sewer Gravity",null,"MA12/19/01 - MA12/01/4",null,null,150,null,0,19162.4584,null,1,19162.4584,null,null,{"$f":"IF(Q2026=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2026,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2026,Landcost2,2,FALSE),\"Error\")))","v":0},0,2442,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2026,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19162.4584,null,null,null,"y",null,null,null,"","","",7209,""]
[null,388509,null,null,"Sewer Rising",null,"PSMA010 - MA07/03/02",null,null,100,null,0,90236.706900000005,null,1,90236.706900000005,null,null,{"$f":"IF(Q2029=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2029,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2029,Landcost2,2,FALSE),\"Error\")))","v":0},0,2445,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2029,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},90236.706900000005,null,null,null,"y",null,null,null,"","","",7209,""]
[null,362838,null,null,"Sewer Gravity",null,"MI08/01/03 - MI08/01/02",null,null,225,null,0,12993.2348,null,1,12993.2348,null,null,{"$f":"IF(Q2032=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2032,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2032,Landcost2,2,FALSE),\"Error\")))","v":0},0,2448,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2032,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12993.2348,null,null,null,"y",null,null,null,"","","",7209,""]
[null,370527,null,null,"Sewer Gravity",null,"MI08/01/05 - MI08/811/01",null,null,225,null,0,30089.036400000001,null,1,30089.036400000001,null,null,{"$f":"IF(Q2034=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2034,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2034,Landcost2,2,FALSE),\"Error\")))","v":0},0,2450,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2034,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30089.036400000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,370532,null,null,"Sewer Gravity",null,"MI08/811/03 - MI08/811/04",null,null,225,null,0,32117.306100000002,null,1,32117.306100000002,null,null,{"$f":"IF(Q2037=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2037,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2037,Landcost2,2,FALSE),\"Error\")))","v":0},0,2453,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2037,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},32117.306100000002,null,null,null,"y",null,null,null,"","","",7209,""]
[null,139992,null,null,"Sewer Gravity",null,"MI03/301/1 - MI03/301/2",null,null,150,null,0,36106.334499999997,null,1,36106.334499999997,null,null,{"$f":"IF(Q2042=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2042,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2042,Landcost2,2,FALSE),\"Error\")))","v":0},0,2458,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2042,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},36106.334499999997,null,null,null,"y",null,null,null,"","","",7209,""]
[null,140071,null,null,"Sewer Gravity",null,"MI06/601/2 - MI06/601/3",null,null,150,null,0,25917.913400000001,null,1,25917.913400000001,null,null,{"$f":"IF(Q2046=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2046,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2046,Landcost2,2,FALSE),\"Error\")))","v":0},0,2462,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2046,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25917.913400000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,140061,null,null,"Sewer Gravity",null,"MI05/501/2 - MI05/501/3",null,null,150,null,0,48558.849199999997,null,1,48558.849199999997,null,null,{"$f":"IF(Q2049=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2049,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2049,Landcost2,2,FALSE),\"Error\")))","v":0},0,2465,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2049,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48558.849199999997,null,null,null,"y",null,null,null,{"$f":"IF(X2049=\"y\",AE$14,IF(AND(X2049>0,X2049<=1),X2049*AE$14,\"\"))","v":""},{"$f":"IF(Y2049=\"y\",AF$14,IF(AND(Y2049>0,Y2049<=1),Y2049*AF$14,\"\"))","v":""},{"$f":"IF(Z2049=\"y\",AG$14,IF(AND(Z2049>0,Z2049<=1),Z2049*AG$14,\"\"))","v":""},{"$f":"IF(AA2049=\"y\",AH$14,IF(AND(AA2049>0,AA2049<=1),AA2049*AH$14,\"\"))","v":7209},{"$f":"IF(AB2049=\"y\",AI$14,IF(AND(AB2049>0,AB2049<=1),AB2049*AI$14,\"\"))","v":""}]
[null,140119,null,null,"Sewer Gravity",null,"PSMI05 - MI05/501/0",null,null,150,null,0,7030.6063999999997,null,1,7030.6063999999997,null,null,{"$f":"IF(Q2053=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2053,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2053,Landcost2,2,FALSE),\"Error\")))","v":0},0,2469,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2053,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7030.6063999999997,null,null,null,"y",null,null,null,"","","",7209,""]
[null,140064,null,null,"Sewer Gravity",null,"MI05/501/5 - MI05/501/6",null,null,150,null,0,22879.261399999999,null,1,22879.261399999999,null,null,{"$f":"IF(Q2055=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2055,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2055,Landcost2,2,FALSE),\"Error\")))","v":0},0,2471,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2055,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22879.261399999999,null,null,null,"y",null,null,null,"","","",7209,""]
[null,140068,null,null,"Sewer Gravity",null,"MI06/601/1 - MI06/601/1A",null,null,150,null,0,22223.865900000001,null,1,22223.865900000001,null,null,{"$f":"IF(Q2058=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2058,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2058,Landcost2,2,FALSE),\"Error\")))","v":0},0,2474,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2058,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22223.865900000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,139942,null,null,"Sewer Gravity",null,"MI01/101/10A - MI01/101/11",null,null,150,null,0,11320.4679,null,1,11320.4679,null,null,{"$f":"IF(Q2064=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2064,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2064,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S2064=\"\",0,S2064*10000*R2064)","v":0},2480,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2064,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P2064+T2064)*V2064,0)","v":11320.4679},null,null,null,"y",null,null,null,"","","",7209,""]
[null,139941,null,null,"Sewer Gravity",null,"MI01/101/10 - MI01/101/10A",null,null,150,null,0,39442.893400000001,null,1,39442.893400000001,null,null,{"$f":"IF(Q2065=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2065,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2065,Landcost2,2,FALSE),\"Error\")))","v":0},0,2481,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2065,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39442.893400000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,140104,null,null,"Sewer Gravity",null,"MI01/101/6 - MI01/101/7",null,null,150,null,0,27943.6813,null,1,27943.6813,null,null,{"$f":"IF(Q2069=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2069,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2069,Landcost2,2,FALSE),\"Error\")))","v":0},0,2485,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2069,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27943.6813,null,null,null,"y",null,null,null,"","","",7209,""]
[null,139949,null,null,"Sewer Gravity",null,"MI01/101/3 - MI01/103/1A",null,null,150,null,0,25322.099300000002,null,1,25322.099300000002,null,null,{"$f":"IF(Q2073=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2073,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2073,Landcost2,2,FALSE),\"Error\")))","v":0},0,2489,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2073,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25322.099300000002,null,null,null,"y",null,null,null,"","","",7209,""]
[null,140123,null,null,"Sewer Rising",null,"MI01/103/2 - PSMI02",null,null,100,null,0,23849.389599999999,null,1,23849.389599999999,null,null,{"$f":"IF(Q2078=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2078,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2078,Landcost2,2,FALSE),\"Error\")))","v":0},0,2494,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2078,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23849.389599999999,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A6481",null,null,"Sewer Gravity",null,"MI09/901/02 - PSMI09",null,null,300,null,0,4170.9216999999999,null,1,4170.9216999999999,null,null,{"$f":"IF(Q2081=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2081,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2081,Landcost2,2,FALSE),\"Error\")))","v":0},0,2497,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2081,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4170.9216999999999,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A6514",null,null,"Sewer Rising",null,"PSMI09 - SND-MI09/SRM/SN01",null,null,150,null,0,511.20299999999997,null,1,511.20299999999997,null,null,{"$f":"IF(Q2084=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2084,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2084,Landcost2,2,FALSE),\"Error\")))","v":0},0,2500,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2084,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},511.20299999999997,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A6622",null,null,"Sewer Gravity",null,"MI09/903/03 - MI09/903/02",null,null,150,null,0,15157.3652,null,1,15157.3652,null,null,{"$f":"IF(Q2087=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2087,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2087,Landcost2,2,FALSE),\"Error\")))","v":0},0,2503,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2087,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15157.3652,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A18648",null,null,"Sewer Gravity",null,"MA07/716/13 - MA07/716/12",null,null,300,null,0,1594.7762,null,1,1594.7762,null,null,{"$f":"IF(Q2089=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2089,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2089,Landcost2,2,FALSE),\"Error\")))","v":0},0,2505,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2089,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1594.7762,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A18651",null,null,"Sewer Gravity",null,"MA07/716/10 - MA07/716/09",null,null,300,null,0,38794.513899999998,null,1,38794.513899999998,null,null,{"$f":"IF(Q2092=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2092,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2092,Landcost2,2,FALSE),\"Error\")))","v":0},0,2508,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2092,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},38794.513899999998,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A18656",null,null,"Sewer Gravity",null,"MA07/716/05 - MA07/716/04",null,null,300,null,0,41436.565600000002,null,1,41436.565600000002,null,null,{"$f":"IF(Q2097=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2097,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2097,Landcost2,2,FALSE),\"Error\")))","v":0},0,2513,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2097,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},41436.565600000002,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A18659",null,null,"Sewer Gravity",null,"MA07/716/02 - MA07/716/01",null,null,300,null,0,5032.8651,null,1,5032.8651,null,null,{"$f":"IF(Q2101=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2101,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2101,Landcost2,2,FALSE),\"Error\")))","v":0},0,2517,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5032.8651,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A18664",null,null,"Sewer Rising",null,"SND-MA12/SRM/02 - MA12/SRM/03",null,null,100,null,0,1079.8690999999999,null,1,1079.8690999999999,null,null,{"$f":"IF(Q2104=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2104,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2104,Landcost2,2,FALSE),\"Error\")))","v":0},0,2520,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1079.8690999999999,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A18695",null,null,"Sewer Rising",null,"SND-MA02/SRM/02 - SND-MA02/SRM/01",null,null,90,null,0,3596.9571000000001,null,1,3596.9571000000001,null,null,{"$f":"IF(Q2108=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2108,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2108,Landcost2,2,FALSE),\"Error\")))","v":0},0,2524,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3596.9571000000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A21181",null,null,"Sewer Gravity",null,"MA03/02A/03 - MA03/02A/02",null,null,150,null,0,16236.5442,null,1,16236.5442,null,null,{"$f":"IF(Q2110=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2110,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2110,Landcost2,2,FALSE),\"Error\")))","v":0},0,2526,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16236.5442,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A21182",null,null,"Sewer Gravity",null,"MA03/02A/02 - MA03/02A/01",null,null,150,null,0,2296.3854000000001,null,1,2296.3854000000001,null,null,{"$f":"IF(Q2113=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2113,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2113,Landcost2,2,FALSE),\"Error\")))","v":0},0,2529,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2296.3854000000001,null,null,null,"y",null,null,null,{"$f":"IF(X2113=\"y\",AE$14,IF(AND(X2113>0,X2113<=1),X2113*AE$14,\"\"))","v":""},{"$f":"IF(Y2113=\"y\",AF$14,IF(AND(Y2113>0,Y2113<=1),Y2113*AF$14,\"\"))","v":""},{"$f":"IF(Z2113=\"y\",AG$14,IF(AND(Z2113>0,Z2113<=1),Z2113*AG$14,\"\"))","v":""},{"$f":"IF(AA2113=\"y\",AH$14,IF(AND(AA2113>0,AA2113<=1),AA2113*AH$14,\"\"))","v":7209},{"$f":"IF(AB2113=\"y\",AI$14,IF(AND(AB2113>0,AB2113<=1),AB2113*AI$14,\"\"))","v":""}]
[null,"A39915",null,null,"Sewer Rising",null,"SND-PSMA07/SRM/13 - MA01/01A/02A",null,null,225,null,0,8824.7116999999998,null,1,8824.7116999999998,null,null,{"$f":"IF(Q2119=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2119,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2119,Landcost2,2,FALSE),\"Error\")))","v":0},0,2535,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8824.7116999999998,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A39908",null,null,"Sewer Rising",null,"SND-PSMA07/SRM/11 - SND-PSMA07/SRM/12",null,null,225,null,0,34083.119700000003,null,1,34083.119700000003,null,null,{"$f":"IF(Q2120=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2120,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2120,Landcost2,2,FALSE),\"Error\")))","v":0},0,2536,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},34083.119700000003,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A39884",null,null,"Sewer Rising",null,"SND-PSMA01/SRM/22 - SND-PSMA01/SRM/23",null,null,250,null,0,58411.2837,null,1,58411.2837,null,null,{"$f":"IF(Q2124=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2124,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2124,Landcost2,2,FALSE),\"Error\")))","v":0},0,2540,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},58411.2837,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A39880",null,null,"Sewer Rising",null,"SND-PSMA01/SRM/18 - SND-PSMA01/SRM/19",null,null,250,null,0,61988.557099999998,null,1,61988.557099999998,null,null,{"$f":"IF(Q2128=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2128,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2128,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S2128=\"\",0,S2128*10000*R2128)","v":0},2544,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P2128+T2128)*V2128,0)","v":61988.557099999998},null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A39875",null,null,"Sewer Rising",null,"SND-PSMA01/SRM/13 - SND-PSMA01/SRM/14",null,null,250,null,0,43522.583400000003,null,1,43522.583400000003,null,null,{"$f":"IF(Q2133=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2133,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2133,Landcost2,2,FALSE),\"Error\")))","v":0},0,2549,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},43522.583400000003,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A39872",null,null,"Sewer Rising",null,"SND-PSMA01/SRM/10 - SND-PSMA01/SRM/11",null,null,250,null,0,131917.58749999999,null,1,131917.58749999999,null,null,{"$f":"IF(Q2136=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2136,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2136,Landcost2,2,FALSE),\"Error\")))","v":0},0,2552,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},131917.58749999999,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A39869",null,null,"Sewer Rising",null,"SND-PSMA01/SRM/07 - SND-PSMA01/SRM/08",null,null,250,null,0,81535.719899999996,null,1,81535.719899999996,null,null,{"$f":"IF(Q2139=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2139,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2139,Landcost2,2,FALSE),\"Error\")))","v":0},0,2555,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},81535.719899999996,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A39866",null,null,"Sewer Rising",null,"SND-PSMA01/SRM/04 - SND-PSMA01/SRM/05",null,null,250,null,0,24497.703399999999,null,1,24497.703399999999,null,null,{"$f":"IF(Q2142=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2142,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2142,Landcost2,2,FALSE),\"Error\")))","v":0},0,2558,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24497.703399999999,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A39919",null,null,"Sewer Rising",null,"SND-PSMA01/SRM/01 - SND-PSMA01/SRM/01A",null,null,250,null,0,2435.5765999999999,null,1,2435.5765999999999,null,null,{"$f":"IF(Q2144=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2144,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2144,Landcost2,2,FALSE),\"Error\")))","v":0},0,2560,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2435.5765999999999,null,null,null,"y",null,null,null,"","","",7209,""]
[null,147269,null,null,"Sewer Rising",null,"SND-MA01B - SND-MA01C",null,null,200,null,0,99633.464000000007,null,1,99633.464000000007,null,null,{"$f":"IF(Q2147=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2147,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2147,Landcost2,2,FALSE),\"Error\")))","v":0},0,2563,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},99633.464000000007,null,null,null,"y",null,null,null,"","","",7209,""]
[null,147274,null,null,"Sewer Rising",null,"SND-MA01G - MISTP",null,null,200,null,0,307691.58,null,1,307691.58,null,null,{"$f":"IF(Q2152=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2152,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2152,Landcost2,2,FALSE),\"Error\")))","v":0},0,2568,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},307691.58,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A39903",null,null,"Sewer Rising",null,"SND-PSMA07/SRM/05 - SND-PSMA07/SRM/07",null,null,225,null,0,1127.8920000000001,null,1,1127.8920000000001,null,null,{"$f":"IF(Q2156=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2156,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2156,Landcost2,2,FALSE),\"Error\")))","v":0},0,2572,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1127.8920000000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A39907",null,null,"Sewer Rising",null,"SND-PSMA07/SRM/10 - SND-PSMA07/SRM/11",null,null,225,null,0,128591.2396,null,1,128591.2396,null,null,{"$f":"IF(Q2160=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2160,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2160,Landcost2,2,FALSE),\"Error\")))","v":0},0,2576,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},128591.2396,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A40471",null,null,"Sewer Rising",null,"SND-MA02/SRM/04 - SND-MA02/SRM/03",null,null,100,null,0,15389.496800000001,null,1,15389.496800000001,null,null,{"$f":"IF(Q2163=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2163,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2163,Landcost2,2,FALSE),\"Error\")))","v":0},0,2579,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15389.496800000001,null,null,null,"y",null,null,null,"","","",7209,""]
[null,"A17126",null,null,"Sewer Rising",null,"SND-SA13/SRM/SN02 - SND-SA13/SRM/SN03",null,null,150,null,0,106471.4134,null,1,106471.4134,null,null,{"$f":"IF(Q2165=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2165,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2165,Landcost2,2,FALSE),\"Error\")))","v":0},0,2581,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},106471.4134,null,null,null,null,"y",null,null,"","","","",9593]
[null,"A6563",null,null,"Sewer Rising",null,"SND-SA02A/SRM/SN01 - SA01/01/11",null,null,200,null,0,21086.5435,null,1,21086.5435,null,null,{"$f":"IF(Q2168=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2168,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2168,Landcost2,2,FALSE),\"Error\")))","v":0},0,2584,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21086.5435,null,null,null,null,"y",null,null,"","","","",9593]
[null,148587,null,null,"Sewer Gravity",null,"1A_1_26 - 1A_1_25",null,null,300,null,0,52768.034200000002,null,1,52768.034200000002,null,null,{"$f":"IF(Q2174=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2174,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2174,Landcost2,2,FALSE),\"Error\")))","v":0},0,2590,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},52768.034200000002,null,null,null,null,"y",null,null,"","","","",9593]
[null,148584,null,null,"Sewer Gravity",null,"1A_1_24 - 1A_1_23",null,null,300,null,0,115785.7172,null,1,115785.7172,null,null,{"$f":"IF(Q2176=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2176,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2176,Landcost2,2,FALSE),\"Error\")))","v":0},0,2592,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},115785.7172,null,null,null,null,"y",null,null,"","","","",9593]
[null,148581,null,null,"Sewer Gravity",null,"1A_1_22 - 1A_1_21A",null,null,300,null,0,46993.9352,null,1,46993.9352,null,null,{"$f":"IF(Q2179=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2179,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2179,Landcost2,2,FALSE),\"Error\")))","v":0},0,2595,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},46993.9352,null,null,null,null,"y",null,null,"","","","",9593]
[null,148571,null,null,"Sewer Gravity",null,"1A_1_19 - 1A_1_18",null,null,300,null,0,30721.8789,null,1,30721.8789,null,null,{"$f":"IF(Q2183=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2183,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2183,Landcost2,2,FALSE),\"Error\")))","v":0},0,2599,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30721.8789,null,null,null,null,"y",null,null,"","","","",9593]
[null,148564,null,null,"Sewer Gravity",null,"1A_1_14 - 1A_1_13",null,null,300,null,0,51913.711900000002,null,1,51913.711900000002,null,null,{"$f":"IF(Q2188=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2188,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2188,Landcost2,2,FALSE),\"Error\")))","v":0},0,2604,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51913.711900000002,null,null,null,null,"y",null,null,"","","","",9593]
[null,148557,null,null,"Sewer Gravity",null,"1A_1_11 - 1A_1_10",null,null,300,null,0,44406.582000000002,null,1,{"$f":"IF(M2191=\"\",\"\",M2191*O2191)","v":44406.582000000002},null,null,{"$f":"IF(Q2191=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2191,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2191,Landcost2,2,FALSE),\"Error\")))","v":0},0,2607,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44406.582000000002,null,null,null,null,"y",null,null,"","","","",9593]
[null,148679,null,null,"Sewer Gravity",null,"1A_1_8 - 1A_1_7",null,null,300,null,0,62183.756500000003,null,1,62183.756500000003,null,null,{"$f":"IF(Q2194=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2194,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2194,Landcost2,2,FALSE),\"Error\")))","v":0},0,2610,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},62183.756500000003,null,null,null,null,"y",null,null,"","","","",9593]
[null,148676,null,null,"Sewer Gravity",null,"1A_1_5 - 1A_1_4",null,null,300,null,0,66873.440499999997,null,1,66873.440499999997,null,null,{"$f":"IF(Q2197=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2197,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2197,Landcost2,2,FALSE),\"Error\")))","v":0},0,2613,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},66873.440499999997,null,null,null,null,"y",null,null,"","","","",9593]
[null,148575,null,null,"Sewer Gravity",null,"1A_1_3 - 1A_1_2",null,null,300,null,0,77198.016300000003,null,1,77198.016300000003,null,null,{"$f":"IF(Q2199=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2199,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2199,Landcost2,2,FALSE),\"Error\")))","v":0},0,2615,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},77198.016300000003,null,null,null,null,"y",null,null,"","","","",9593]
[null,148691,null,null,"Sewer Gravity",null,"1A_1_B - 1A_1_C",null,null,300,null,0,18981.0533,null,1,18981.0533,null,null,{"$f":"IF(Q2202=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2202,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2202,Landcost2,2,FALSE),\"Error\")))","v":0},0,2618,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18981.0533,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2202=\"\",\"\",(AD2202/#REF!)*$W2202)","v":""},"","","","",18981.0533,{"$f":"IF(AJ2202=\"\",\"\",(AJ2202/#REF!)*$W2202)","v":""},{"$f":"IF(AK2202=\"\",\"\",(AK2202/#REF!)*$W2202)","v":""},{"$f":"IF(AL2202=\"\",\"\",(AL2202/#REF!)*$W2202)","v":""},{"$f":"IF(AM2202=\"\",\"\",(AM2202/#REF!)*$W2202)","v":""},{"$f":"IF(AN2202=\"\",\"\",(AN2202/#REF!)*$W2202)","v":""},{"$f":"IF(AO2202=\"\",\"\",(AO2202/#REF!)*$W2202)","v":""},{"$f":"IF(AP2202=\"\",\"\",(AP2202/#REF!)*$W2202)","v":""},{"$f":"IF(AQ2202=\"\",\"\",(AQ2202/#REF!)*$W2202)","v":""},{"$f":"IF(AR2202=\"\",\"\",(AR2202/#REF!)*$W2202)","v":""},{"$f":"IF(AS2202=\"\",\"\",(AS2202/#REF!)*$W2202)","v":""},{"$f":"IF(AT2202=\"\",\"\",(AT2202/#REF!)*$W2202)","v":""},{"$f":"IF(AU2202=\"\",\"\",(AU2202/#REF!)*$W2202)","v":""},{"$f":"IF(AV2202=\"\",\"\",(AV2202/#REF!)*$W2202)","v":""},{"$f":"IF(AW2202=\"\",\"\",(AW2202/#REF!)*$W2202)","v":""},{"$f":"IF(AX2202=\"\",\"\",(AX2202/#REF!)*$W2202)","v":""},{"$f":"IF(AY2202=\"\",\"\",(AY2202/#REF!)*$W2202)","v":""},""]
[null,148704,null,null,"Sewer Gravity",null,"1A_13_2 - 1A_13_1",null,null,150,null,0,14221.0995,null,1,14221.0995,null,null,{"$f":"IF(Q2207=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2207,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2207,Landcost2,2,FALSE),\"Error\")))","v":0},0,2623,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},14221.0995,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2207=\"\",\"\",(AD2207/#REF!)*$W2207)","v":""},"","","","",14221.0995,{"$f":"IF(AJ2207=\"\",\"\",(AJ2207/#REF!)*$W2207)","v":""},{"$f":"IF(AK2207=\"\",\"\",(AK2207/#REF!)*$W2207)","v":""},{"$f":"IF(AL2207=\"\",\"\",(AL2207/#REF!)*$W2207)","v":""},{"$f":"IF(AM2207=\"\",\"\",(AM2207/#REF!)*$W2207)","v":""},{"$f":"IF(AN2207=\"\",\"\",(AN2207/#REF!)*$W2207)","v":""},{"$f":"IF(AO2207=\"\",\"\",(AO2207/#REF!)*$W2207)","v":""},{"$f":"IF(AP2207=\"\",\"\",(AP2207/#REF!)*$W2207)","v":""},{"$f":"IF(AQ2207=\"\",\"\",(AQ2207/#REF!)*$W2207)","v":""},{"$f":"IF(AR2207=\"\",\"\",(AR2207/#REF!)*$W2207)","v":""},{"$f":"IF(AS2207=\"\",\"\",(AS2207/#REF!)*$W2207)","v":""},{"$f":"IF(AT2207=\"\",\"\",(AT2207/#REF!)*$W2207)","v":""},{"$f":"IF(AU2207=\"\",\"\",(AU2207/#REF!)*$W2207)","v":""},{"$f":"IF(AV2207=\"\",\"\",(AV2207/#REF!)*$W2207)","v":""},{"$f":"IF(AW2207=\"\",\"\",(AW2207/#REF!)*$W2207)","v":""},{"$f":"IF(AX2207=\"\",\"\",(AX2207/#REF!)*$W2207)","v":""},{"$f":"IF(AY2207=\"\",\"\",(AY2207/#REF!)*$W2207)","v":""},""]
[null,149107,null,null,"Sewer Gravity",null,"4_R1_6 - 4_R1_5",null,null,150,null,0,20765.1872,null,1,20765.1872,null,null,{"$f":"IF(Q2211=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2211,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2211,Landcost2,2,FALSE),\"Error\")))","v":0},0,2627,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20765.1872,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2211=\"\",\"\",(AD2211/#REF!)*$W2211)","v":""},"","","","",20765.1872,{"$f":"IF(AJ2211=\"\",\"\",(AJ2211/#REF!)*$W2211)","v":""},{"$f":"IF(AK2211=\"\",\"\",(AK2211/#REF!)*$W2211)","v":""},{"$f":"IF(AL2211=\"\",\"\",(AL2211/#REF!)*$W2211)","v":""},{"$f":"IF(AM2211=\"\",\"\",(AM2211/#REF!)*$W2211)","v":""},{"$f":"IF(AN2211=\"\",\"\",(AN2211/#REF!)*$W2211)","v":""},{"$f":"IF(AO2211=\"\",\"\",(AO2211/#REF!)*$W2211)","v":""},{"$f":"IF(AP2211=\"\",\"\",(AP2211/#REF!)*$W2211)","v":""},{"$f":"IF(AQ2211=\"\",\"\",(AQ2211/#REF!)*$W2211)","v":""},{"$f":"IF(AR2211=\"\",\"\",(AR2211/#REF!)*$W2211)","v":""},{"$f":"IF(AS2211=\"\",\"\",(AS2211/#REF!)*$W2211)","v":""},{"$f":"IF(AT2211=\"\",\"\",(AT2211/#REF!)*$W2211)","v":""},{"$f":"IF(AU2211=\"\",\"\",(AU2211/#REF!)*$W2211)","v":""},{"$f":"IF(AV2211=\"\",\"\",(AV2211/#REF!)*$W2211)","v":""},{"$f":"IF(AW2211=\"\",\"\",(AW2211/#REF!)*$W2211)","v":""},{"$f":"IF(AX2211=\"\",\"\",(AX2211/#REF!)*$W2211)","v":""},{"$f":"IF(AY2211=\"\",\"\",(AY2211/#REF!)*$W2211)","v":""},""]
[null,149101,null,null,"Sewer Gravity",null,"4_R1_2 - 4_R1_1",null,null,150,null,0,11237.6307,null,1,11237.6307,null,null,{"$f":"IF(Q2215=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2215,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2215,Landcost2,2,FALSE),\"Error\")))","v":0},0,2631,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},11237.6307,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2215=\"\",\"\",(AD2215/#REF!)*$W2215)","v":""},"","","","",11237.6307,{"$f":"IF(AJ2215=\"\",\"\",(AJ2215/#REF!)*$W2215)","v":""},{"$f":"IF(AK2215=\"\",\"\",(AK2215/#REF!)*$W2215)","v":""},{"$f":"IF(AL2215=\"\",\"\",(AL2215/#REF!)*$W2215)","v":""},{"$f":"IF(AM2215=\"\",\"\",(AM2215/#REF!)*$W2215)","v":""},{"$f":"IF(AN2215=\"\",\"\",(AN2215/#REF!)*$W2215)","v":""},{"$f":"IF(AO2215=\"\",\"\",(AO2215/#REF!)*$W2215)","v":""},{"$f":"IF(AP2215=\"\",\"\",(AP2215/#REF!)*$W2215)","v":""},{"$f":"IF(AQ2215=\"\",\"\",(AQ2215/#REF!)*$W2215)","v":""},{"$f":"IF(AR2215=\"\",\"\",(AR2215/#REF!)*$W2215)","v":""},{"$f":"IF(AS2215=\"\",\"\",(AS2215/#REF!)*$W2215)","v":""},{"$f":"IF(AT2215=\"\",\"\",(AT2215/#REF!)*$W2215)","v":""},{"$f":"IF(AU2215=\"\",\"\",(AU2215/#REF!)*$W2215)","v":""},{"$f":"IF(AV2215=\"\",\"\",(AV2215/#REF!)*$W2215)","v":""},{"$f":"IF(AW2215=\"\",\"\",(AW2215/#REF!)*$W2215)","v":""},{"$f":"IF(AX2215=\"\",\"\",(AX2215/#REF!)*$W2215)","v":""},{"$f":"IF(AY2215=\"\",\"\",(AY2215/#REF!)*$W2215)","v":""},""]
[null,149090,null,null,"Sewer Gravity",null,"4_R1_1 - 4_1_1",null,null,150,null,0,10329.7531,null,1,10329.7531,null,null,{"$f":"IF(Q2216=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2216,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2216,Landcost2,2,FALSE),\"Error\")))","v":0},0,2632,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10329.7531,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2216:AY2216)","v":9593},{"$f":"IF(AD2216=\"\",\"\",(AD2216/#REF!)*$W2216)","v":""},"","","","",10329.7531,{"$f":"IF(AJ2216=\"\",\"\",(AJ2216/#REF!)*$W2216)","v":""},{"$f":"IF(AK2216=\"\",\"\",(AK2216/#REF!)*$W2216)","v":""},{"$f":"IF(AL2216=\"\",\"\",(AL2216/#REF!)*$W2216)","v":""},{"$f":"IF(AM2216=\"\",\"\",(AM2216/#REF!)*$W2216)","v":""},{"$f":"IF(AN2216=\"\",\"\",(AN2216/#REF!)*$W2216)","v":""},{"$f":"IF(AO2216=\"\",\"\",(AO2216/#REF!)*$W2216)","v":""},{"$f":"IF(AP2216=\"\",\"\",(AP2216/#REF!)*$W2216)","v":""},{"$f":"IF(AQ2216=\"\",\"\",(AQ2216/#REF!)*$W2216)","v":""},{"$f":"IF(AR2216=\"\",\"\",(AR2216/#REF!)*$W2216)","v":""},{"$f":"IF(AS2216=\"\",\"\",(AS2216/#REF!)*$W2216)","v":""},{"$f":"IF(AT2216=\"\",\"\",(AT2216/#REF!)*$W2216)","v":""},{"$f":"IF(AU2216=\"\",\"\",(AU2216/#REF!)*$W2216)","v":""},{"$f":"IF(AV2216=\"\",\"\",(AV2216/#REF!)*$W2216)","v":""},{"$f":"IF(AW2216=\"\",\"\",(AW2216/#REF!)*$W2216)","v":""},{"$f":"IF(AX2216=\"\",\"\",(AX2216/#REF!)*$W2216)","v":""},{"$f":"IF(AY2216=\"\",\"\",(AY2216/#REF!)*$W2216)","v":""},""]
[null,149131,null,null,"Sewer Gravity",null,"5_3_5 - 5_3_4",null,null,150,null,0,10901.063700000001,null,1,10901.063700000001,null,null,{"$f":"IF(Q2220=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2220,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2220,Landcost2,2,FALSE),\"Error\")))","v":0},0,2636,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10901.063700000001,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2220=\"\",\"\",(AD2220/#REF!)*$W2220)","v":""},"","","","",10901.063700000001,{"$f":"IF(AJ2220=\"\",\"\",(AJ2220/#REF!)*$W2220)","v":""},{"$f":"IF(AK2220=\"\",\"\",(AK2220/#REF!)*$W2220)","v":""},{"$f":"IF(AL2220=\"\",\"\",(AL2220/#REF!)*$W2220)","v":""},{"$f":"IF(AM2220=\"\",\"\",(AM2220/#REF!)*$W2220)","v":""},{"$f":"IF(AN2220=\"\",\"\",(AN2220/#REF!)*$W2220)","v":""},{"$f":"IF(AO2220=\"\",\"\",(AO2220/#REF!)*$W2220)","v":""},{"$f":"IF(AP2220=\"\",\"\",(AP2220/#REF!)*$W2220)","v":""},{"$f":"IF(AQ2220=\"\",\"\",(AQ2220/#REF!)*$W2220)","v":""},{"$f":"IF(AR2220=\"\",\"\",(AR2220/#REF!)*$W2220)","v":""},{"$f":"IF(AS2220=\"\",\"\",(AS2220/#REF!)*$W2220)","v":""},{"$f":"IF(AT2220=\"\",\"\",(AT2220/#REF!)*$W2220)","v":""},{"$f":"IF(AU2220=\"\",\"\",(AU2220/#REF!)*$W2220)","v":""},{"$f":"IF(AV2220=\"\",\"\",(AV2220/#REF!)*$W2220)","v":""},{"$f":"IF(AW2220=\"\",\"\",(AW2220/#REF!)*$W2220)","v":""},{"$f":"IF(AX2220=\"\",\"\",(AX2220/#REF!)*$W2220)","v":""},{"$f":"IF(AY2220=\"\",\"\",(AY2220/#REF!)*$W2220)","v":""},""]
[null,149129,null,null,"Sewer Gravity",null,"5_3_4 - 5_3_3",null,null,150,null,0,23927.012999999999,null,1,23927.012999999999,null,null,{"$f":"IF(Q2221=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2221,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2221,Landcost2,2,FALSE),\"Error\")))","v":0},0,2637,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23927.012999999999,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2221=\"\",\"\",(AD2221/#REF!)*$W2221)","v":""},"","","","",23927.012999999999,{"$f":"IF(AJ2221=\"\",\"\",(AJ2221/#REF!)*$W2221)","v":""},{"$f":"IF(AK2221=\"\",\"\",(AK2221/#REF!)*$W2221)","v":""},{"$f":"IF(AL2221=\"\",\"\",(AL2221/#REF!)*$W2221)","v":""},{"$f":"IF(AM2221=\"\",\"\",(AM2221/#REF!)*$W2221)","v":""},{"$f":"IF(AN2221=\"\",\"\",(AN2221/#REF!)*$W2221)","v":""},{"$f":"IF(AO2221=\"\",\"\",(AO2221/#REF!)*$W2221)","v":""},{"$f":"IF(AP2221=\"\",\"\",(AP2221/#REF!)*$W2221)","v":""},{"$f":"IF(AQ2221=\"\",\"\",(AQ2221/#REF!)*$W2221)","v":""},{"$f":"IF(AR2221=\"\",\"\",(AR2221/#REF!)*$W2221)","v":""},{"$f":"IF(AS2221=\"\",\"\",(AS2221/#REF!)*$W2221)","v":""},{"$f":"IF(AT2221=\"\",\"\",(AT2221/#REF!)*$W2221)","v":""},{"$f":"IF(AU2221=\"\",\"\",(AU2221/#REF!)*$W2221)","v":""},{"$f":"IF(AV2221=\"\",\"\",(AV2221/#REF!)*$W2221)","v":""},{"$f":"IF(AW2221=\"\",\"\",(AW2221/#REF!)*$W2221)","v":""},{"$f":"IF(AX2221=\"\",\"\",(AX2221/#REF!)*$W2221)","v":""},{"$f":"IF(AY2221=\"\",\"\",(AY2221/#REF!)*$W2221)","v":""},""]
[null,149128,null,null,"Sewer Gravity",null,"5_3_3 - 5_3_2",null,null,150,null,0,30975.2183,null,1,30975.2183,null,null,{"$f":"IF(Q2222=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2222,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2222,Landcost2,2,FALSE),\"Error\")))","v":0},0,2638,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30975.2183,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2222=\"\",\"\",(AD2222/#REF!)*$W2222)","v":""},"","","","",30975.2183,{"$f":"IF(AJ2222=\"\",\"\",(AJ2222/#REF!)*$W2222)","v":""},{"$f":"IF(AK2222=\"\",\"\",(AK2222/#REF!)*$W2222)","v":""},{"$f":"IF(AL2222=\"\",\"\",(AL2222/#REF!)*$W2222)","v":""},{"$f":"IF(AM2222=\"\",\"\",(AM2222/#REF!)*$W2222)","v":""},{"$f":"IF(AN2222=\"\",\"\",(AN2222/#REF!)*$W2222)","v":""},{"$f":"IF(AO2222=\"\",\"\",(AO2222/#REF!)*$W2222)","v":""},{"$f":"IF(AP2222=\"\",\"\",(AP2222/#REF!)*$W2222)","v":""},{"$f":"IF(AQ2222=\"\",\"\",(AQ2222/#REF!)*$W2222)","v":""},{"$f":"IF(AR2222=\"\",\"\",(AR2222/#REF!)*$W2222)","v":""},{"$f":"IF(AS2222=\"\",\"\",(AS2222/#REF!)*$W2222)","v":""},{"$f":"IF(AT2222=\"\",\"\",(AT2222/#REF!)*$W2222)","v":""},{"$f":"IF(AU2222=\"\",\"\",(AU2222/#REF!)*$W2222)","v":""},{"$f":"IF(AV2222=\"\",\"\",(AV2222/#REF!)*$W2222)","v":""},{"$f":"IF(AW2222=\"\",\"\",(AW2222/#REF!)*$W2222)","v":""},{"$f":"IF(AX2222=\"\",\"\",(AX2222/#REF!)*$W2222)","v":""},{"$f":"IF(AY2222=\"\",\"\",(AY2222/#REF!)*$W2222)","v":""},""]
[null,149127,null,null,"Sewer Gravity",null,"5_3_2 - 5_3_1",null,null,150,null,0,19174.207399999999,null,1,19174.207399999999,null,null,{"$f":"IF(Q2223=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2223,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2223,Landcost2,2,FALSE),\"Error\")))","v":0},0,2639,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19174.207399999999,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2223=\"\",\"\",(AD2223/#REF!)*$W2223)","v":""},"","","","",19174.207399999999,{"$f":"IF(AJ2223=\"\",\"\",(AJ2223/#REF!)*$W2223)","v":""},{"$f":"IF(AK2223=\"\",\"\",(AK2223/#REF!)*$W2223)","v":""},{"$f":"IF(AL2223=\"\",\"\",(AL2223/#REF!)*$W2223)","v":""},{"$f":"IF(AM2223=\"\",\"\",(AM2223/#REF!)*$W2223)","v":""},{"$f":"IF(AN2223=\"\",\"\",(AN2223/#REF!)*$W2223)","v":""},{"$f":"IF(AO2223=\"\",\"\",(AO2223/#REF!)*$W2223)","v":""},{"$f":"IF(AP2223=\"\",\"\",(AP2223/#REF!)*$W2223)","v":""},{"$f":"IF(AQ2223=\"\",\"\",(AQ2223/#REF!)*$W2223)","v":""},{"$f":"IF(AR2223=\"\",\"\",(AR2223/#REF!)*$W2223)","v":""},{"$f":"IF(AS2223=\"\",\"\",(AS2223/#REF!)*$W2223)","v":""},{"$f":"IF(AT2223=\"\",\"\",(AT2223/#REF!)*$W2223)","v":""},{"$f":"IF(AU2223=\"\",\"\",(AU2223/#REF!)*$W2223)","v":""},{"$f":"IF(AV2223=\"\",\"\",(AV2223/#REF!)*$W2223)","v":""},{"$f":"IF(AW2223=\"\",\"\",(AW2223/#REF!)*$W2223)","v":""},{"$f":"IF(AX2223=\"\",\"\",(AX2223/#REF!)*$W2223)","v":""},{"$f":"IF(AY2223=\"\",\"\",(AY2223/#REF!)*$W2223)","v":""},""]
[null,149183,null,null,"Sewer Gravity",null,"5_3_1 - PSSA05",null,null,150,null,0,13170.625400000001,null,1,13170.625400000001,null,null,{"$f":"IF(Q2224=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2224,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2224,Landcost2,2,FALSE),\"Error\")))","v":0},0,2640,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13170.625400000001,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2224=\"\",\"\",(AD2224/#REF!)*$W2224)","v":""},"","","","",13170.625400000001,{"$f":"IF(AJ2224=\"\",\"\",(AJ2224/#REF!)*$W2224)","v":""},{"$f":"IF(AK2224=\"\",\"\",(AK2224/#REF!)*$W2224)","v":""},{"$f":"IF(AL2224=\"\",\"\",(AL2224/#REF!)*$W2224)","v":""},{"$f":"IF(AM2224=\"\",\"\",(AM2224/#REF!)*$W2224)","v":""},{"$f":"IF(AN2224=\"\",\"\",(AN2224/#REF!)*$W2224)","v":""},{"$f":"IF(AO2224=\"\",\"\",(AO2224/#REF!)*$W2224)","v":""},{"$f":"IF(AP2224=\"\",\"\",(AP2224/#REF!)*$W2224)","v":""},{"$f":"IF(AQ2224=\"\",\"\",(AQ2224/#REF!)*$W2224)","v":""},{"$f":"IF(AR2224=\"\",\"\",(AR2224/#REF!)*$W2224)","v":""},{"$f":"IF(AS2224=\"\",\"\",(AS2224/#REF!)*$W2224)","v":""},{"$f":"IF(AT2224=\"\",\"\",(AT2224/#REF!)*$W2224)","v":""},{"$f":"IF(AU2224=\"\",\"\",(AU2224/#REF!)*$W2224)","v":""},{"$f":"IF(AV2224=\"\",\"\",(AV2224/#REF!)*$W2224)","v":""},{"$f":"IF(AW2224=\"\",\"\",(AW2224/#REF!)*$W2224)","v":""},{"$f":"IF(AX2224=\"\",\"\",(AX2224/#REF!)*$W2224)","v":""},{"$f":"IF(AY2224=\"\",\"\",(AY2224/#REF!)*$W2224)","v":""},""]
[null,148852,null,null,"Sewer Gravity",null,"1B_1_7 - 1B_1_6",null,null,225,null,0,28964.449000000001,null,1,28964.449000000001,null,null,{"$f":"IF(Q2225=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2225,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2225,Landcost2,2,FALSE),\"Error\")))","v":0},0,2641,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28964.449000000001,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2225=\"\",\"\",(AD2225/#REF!)*$W2225)","v":""},"","","","",28964.449000000001,{"$f":"IF(AJ2225=\"\",\"\",(AJ2225/#REF!)*$W2225)","v":""},{"$f":"IF(AK2225=\"\",\"\",(AK2225/#REF!)*$W2225)","v":""},{"$f":"IF(AL2225=\"\",\"\",(AL2225/#REF!)*$W2225)","v":""},{"$f":"IF(AM2225=\"\",\"\",(AM2225/#REF!)*$W2225)","v":""},{"$f":"IF(AN2225=\"\",\"\",(AN2225/#REF!)*$W2225)","v":""},{"$f":"IF(AO2225=\"\",\"\",(AO2225/#REF!)*$W2225)","v":""},{"$f":"IF(AP2225=\"\",\"\",(AP2225/#REF!)*$W2225)","v":""},{"$f":"IF(AQ2225=\"\",\"\",(AQ2225/#REF!)*$W2225)","v":""},{"$f":"IF(AR2225=\"\",\"\",(AR2225/#REF!)*$W2225)","v":""},{"$f":"IF(AS2225=\"\",\"\",(AS2225/#REF!)*$W2225)","v":""},{"$f":"IF(AT2225=\"\",\"\",(AT2225/#REF!)*$W2225)","v":""},{"$f":"IF(AU2225=\"\",\"\",(AU2225/#REF!)*$W2225)","v":""},{"$f":"IF(AV2225=\"\",\"\",(AV2225/#REF!)*$W2225)","v":""},{"$f":"IF(AW2225=\"\",\"\",(AW2225/#REF!)*$W2225)","v":""},{"$f":"IF(AX2225=\"\",\"\",(AX2225/#REF!)*$W2225)","v":""},{"$f":"IF(AY2225=\"\",\"\",(AY2225/#REF!)*$W2225)","v":""},""]
[null,148851,null,null,"Sewer Gravity",null,"1B_1_6 - 1B_1_5",null,null,225,null,0,35959.551800000001,null,1,35959.551800000001,null,null,{"$f":"IF(Q2226=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2226,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2226,Landcost2,2,FALSE),\"Error\")))","v":0},0,2642,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35959.551800000001,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2226=\"\",\"\",(AD2226/#REF!)*$W2226)","v":""},"","","","",35959.551800000001,{"$f":"IF(AJ2226=\"\",\"\",(AJ2226/#REF!)*$W2226)","v":""},{"$f":"IF(AK2226=\"\",\"\",(AK2226/#REF!)*$W2226)","v":""},{"$f":"IF(AL2226=\"\",\"\",(AL2226/#REF!)*$W2226)","v":""},{"$f":"IF(AM2226=\"\",\"\",(AM2226/#REF!)*$W2226)","v":""},{"$f":"IF(AN2226=\"\",\"\",(AN2226/#REF!)*$W2226)","v":""},{"$f":"IF(AO2226=\"\",\"\",(AO2226/#REF!)*$W2226)","v":""},{"$f":"IF(AP2226=\"\",\"\",(AP2226/#REF!)*$W2226)","v":""},{"$f":"IF(AQ2226=\"\",\"\",(AQ2226/#REF!)*$W2226)","v":""},{"$f":"IF(AR2226=\"\",\"\",(AR2226/#REF!)*$W2226)","v":""},{"$f":"IF(AS2226=\"\",\"\",(AS2226/#REF!)*$W2226)","v":""},{"$f":"IF(AT2226=\"\",\"\",(AT2226/#REF!)*$W2226)","v":""},{"$f":"IF(AU2226=\"\",\"\",(AU2226/#REF!)*$W2226)","v":""},{"$f":"IF(AV2226=\"\",\"\",(AV2226/#REF!)*$W2226)","v":""},{"$f":"IF(AW2226=\"\",\"\",(AW2226/#REF!)*$W2226)","v":""},{"$f":"IF(AX2226=\"\",\"\",(AX2226/#REF!)*$W2226)","v":""},{"$f":"IF(AY2226=\"\",\"\",(AY2226/#REF!)*$W2226)","v":""},""]
[null,148848,null,null,"Sewer Gravity",null,"1B_1_5 - 1B_1_4",null,null,225,null,0,16042.6273,null,1,16042.6273,null,null,{"$f":"IF(Q2227=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2227,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2227,Landcost2,2,FALSE),\"Error\")))","v":0},0,2643,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16042.6273,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2227=\"\",\"\",(AD2227/#REF!)*$W2227)","v":""},"","","","",16042.6273,{"$f":"IF(AJ2227=\"\",\"\",(AJ2227/#REF!)*$W2227)","v":""},{"$f":"IF(AK2227=\"\",\"\",(AK2227/#REF!)*$W2227)","v":""},{"$f":"IF(AL2227=\"\",\"\",(AL2227/#REF!)*$W2227)","v":""},{"$f":"IF(AM2227=\"\",\"\",(AM2227/#REF!)*$W2227)","v":""},{"$f":"IF(AN2227=\"\",\"\",(AN2227/#REF!)*$W2227)","v":""},{"$f":"IF(AO2227=\"\",\"\",(AO2227/#REF!)*$W2227)","v":""},{"$f":"IF(AP2227=\"\",\"\",(AP2227/#REF!)*$W2227)","v":""},{"$f":"IF(AQ2227=\"\",\"\",(AQ2227/#REF!)*$W2227)","v":""},{"$f":"IF(AR2227=\"\",\"\",(AR2227/#REF!)*$W2227)","v":""},{"$f":"IF(AS2227=\"\",\"\",(AS2227/#REF!)*$W2227)","v":""},{"$f":"IF(AT2227=\"\",\"\",(AT2227/#REF!)*$W2227)","v":""},{"$f":"IF(AU2227=\"\",\"\",(AU2227/#REF!)*$W2227)","v":""},{"$f":"IF(AV2227=\"\",\"\",(AV2227/#REF!)*$W2227)","v":""},{"$f":"IF(AW2227=\"\",\"\",(AW2227/#REF!)*$W2227)","v":""},{"$f":"IF(AX2227=\"\",\"\",(AX2227/#REF!)*$W2227)","v":""},{"$f":"IF(AY2227=\"\",\"\",(AY2227/#REF!)*$W2227)","v":""},""]
[null,148846,null,null,"Sewer Gravity",null,"1B_1_4 - 1B_1_3",null,null,225,null,0,22880.284,null,1,22880.284,null,null,{"$f":"IF(Q2228=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2228,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2228,Landcost2,2,FALSE),\"Error\")))","v":0},0,2644,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22880.284,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2228=\"\",\"\",(AD2228/#REF!)*$W2228)","v":""},"","","","",22880.284,{"$f":"IF(AJ2228=\"\",\"\",(AJ2228/#REF!)*$W2228)","v":""},{"$f":"IF(AK2228=\"\",\"\",(AK2228/#REF!)*$W2228)","v":""},{"$f":"IF(AL2228=\"\",\"\",(AL2228/#REF!)*$W2228)","v":""},{"$f":"IF(AM2228=\"\",\"\",(AM2228/#REF!)*$W2228)","v":""},{"$f":"IF(AN2228=\"\",\"\",(AN2228/#REF!)*$W2228)","v":""},{"$f":"IF(AO2228=\"\",\"\",(AO2228/#REF!)*$W2228)","v":""},{"$f":"IF(AP2228=\"\",\"\",(AP2228/#REF!)*$W2228)","v":""},{"$f":"IF(AQ2228=\"\",\"\",(AQ2228/#REF!)*$W2228)","v":""},{"$f":"IF(AR2228=\"\",\"\",(AR2228/#REF!)*$W2228)","v":""},{"$f":"IF(AS2228=\"\",\"\",(AS2228/#REF!)*$W2228)","v":""},{"$f":"IF(AT2228=\"\",\"\",(AT2228/#REF!)*$W2228)","v":""},{"$f":"IF(AU2228=\"\",\"\",(AU2228/#REF!)*$W2228)","v":""},{"$f":"IF(AV2228=\"\",\"\",(AV2228/#REF!)*$W2228)","v":""},{"$f":"IF(AW2228=\"\",\"\",(AW2228/#REF!)*$W2228)","v":""},{"$f":"IF(AX2228=\"\",\"\",(AX2228/#REF!)*$W2228)","v":""},{"$f":"IF(AY2228=\"\",\"\",(AY2228/#REF!)*$W2228)","v":""},""]
[null,148837,null,null,"Sewer Gravity",null,"1B_1_3 - 1B_1_2",null,null,225,null,0,48399.2094,null,1,48399.2094,null,null,{"$f":"IF(Q2229=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2229,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2229,Landcost2,2,FALSE),\"Error\")))","v":0},0,2645,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48399.2094,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2229=\"\",\"\",(AD2229/#REF!)*$W2229)","v":""},"","","","",48399.2094,{"$f":"IF(AJ2229=\"\",\"\",(AJ2229/#REF!)*$W2229)","v":""},{"$f":"IF(AK2229=\"\",\"\",(AK2229/#REF!)*$W2229)","v":""},{"$f":"IF(AL2229=\"\",\"\",(AL2229/#REF!)*$W2229)","v":""},{"$f":"IF(AM2229=\"\",\"\",(AM2229/#REF!)*$W2229)","v":""},{"$f":"IF(AN2229=\"\",\"\",(AN2229/#REF!)*$W2229)","v":""},{"$f":"IF(AO2229=\"\",\"\",(AO2229/#REF!)*$W2229)","v":""},{"$f":"IF(AP2229=\"\",\"\",(AP2229/#REF!)*$W2229)","v":""},{"$f":"IF(AQ2229=\"\",\"\",(AQ2229/#REF!)*$W2229)","v":""},{"$f":"IF(AR2229=\"\",\"\",(AR2229/#REF!)*$W2229)","v":""},{"$f":"IF(AS2229=\"\",\"\",(AS2229/#REF!)*$W2229)","v":""},{"$f":"IF(AT2229=\"\",\"\",(AT2229/#REF!)*$W2229)","v":""},{"$f":"IF(AU2229=\"\",\"\",(AU2229/#REF!)*$W2229)","v":""},{"$f":"IF(AV2229=\"\",\"\",(AV2229/#REF!)*$W2229)","v":""},{"$f":"IF(AW2229=\"\",\"\",(AW2229/#REF!)*$W2229)","v":""},{"$f":"IF(AX2229=\"\",\"\",(AX2229/#REF!)*$W2229)","v":""},{"$f":"IF(AY2229=\"\",\"\",(AY2229/#REF!)*$W2229)","v":""},""]
[null,148821,null,null,"Sewer Gravity",null,"1B_1_2 - 1B_1_1",null,null,225,null,0,42777.362500000003,null,1,42777.362500000003,null,null,{"$f":"IF(Q2230=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2230,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2230,Landcost2,2,FALSE),\"Error\")))","v":0},0,2646,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},42777.362500000003,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2230=\"\",\"\",(AD2230/#REF!)*$W2230)","v":""},"","","","",42777.362500000003,{"$f":"IF(AJ2230=\"\",\"\",(AJ2230/#REF!)*$W2230)","v":""},{"$f":"IF(AK2230=\"\",\"\",(AK2230/#REF!)*$W2230)","v":""},{"$f":"IF(AL2230=\"\",\"\",(AL2230/#REF!)*$W2230)","v":""},{"$f":"IF(AM2230=\"\",\"\",(AM2230/#REF!)*$W2230)","v":""},{"$f":"IF(AN2230=\"\",\"\",(AN2230/#REF!)*$W2230)","v":""},{"$f":"IF(AO2230=\"\",\"\",(AO2230/#REF!)*$W2230)","v":""},{"$f":"IF(AP2230=\"\",\"\",(AP2230/#REF!)*$W2230)","v":""},{"$f":"IF(AQ2230=\"\",\"\",(AQ2230/#REF!)*$W2230)","v":""},{"$f":"IF(AR2230=\"\",\"\",(AR2230/#REF!)*$W2230)","v":""},{"$f":"IF(AS2230=\"\",\"\",(AS2230/#REF!)*$W2230)","v":""},{"$f":"IF(AT2230=\"\",\"\",(AT2230/#REF!)*$W2230)","v":""},{"$f":"IF(AU2230=\"\",\"\",(AU2230/#REF!)*$W2230)","v":""},{"$f":"IF(AV2230=\"\",\"\",(AV2230/#REF!)*$W2230)","v":""},{"$f":"IF(AW2230=\"\",\"\",(AW2230/#REF!)*$W2230)","v":""},{"$f":"IF(AX2230=\"\",\"\",(AX2230/#REF!)*$W2230)","v":""},{"$f":"IF(AY2230=\"\",\"\",(AY2230/#REF!)*$W2230)","v":""},""]
[null,148687,null,null,"Sewer Gravity",null,"1B_1_1 - 1A_1_B",null,null,225,null,0,31309.115699999998,null,1,31309.115699999998,null,null,{"$f":"IF(Q2231=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2231,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2231,Landcost2,2,FALSE),\"Error\")))","v":0},0,2647,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},31309.115699999998,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2231=\"\",\"\",(AD2231/#REF!)*$W2231)","v":""},"","","","",31309.115699999998,{"$f":"IF(AJ2231=\"\",\"\",(AJ2231/#REF!)*$W2231)","v":""},{"$f":"IF(AK2231=\"\",\"\",(AK2231/#REF!)*$W2231)","v":""},{"$f":"IF(AL2231=\"\",\"\",(AL2231/#REF!)*$W2231)","v":""},{"$f":"IF(AM2231=\"\",\"\",(AM2231/#REF!)*$W2231)","v":""},{"$f":"IF(AN2231=\"\",\"\",(AN2231/#REF!)*$W2231)","v":""},{"$f":"IF(AO2231=\"\",\"\",(AO2231/#REF!)*$W2231)","v":""},{"$f":"IF(AP2231=\"\",\"\",(AP2231/#REF!)*$W2231)","v":""},{"$f":"IF(AQ2231=\"\",\"\",(AQ2231/#REF!)*$W2231)","v":""},{"$f":"IF(AR2231=\"\",\"\",(AR2231/#REF!)*$W2231)","v":""},{"$f":"IF(AS2231=\"\",\"\",(AS2231/#REF!)*$W2231)","v":""},{"$f":"IF(AT2231=\"\",\"\",(AT2231/#REF!)*$W2231)","v":""},{"$f":"IF(AU2231=\"\",\"\",(AU2231/#REF!)*$W2231)","v":""},{"$f":"IF(AV2231=\"\",\"\",(AV2231/#REF!)*$W2231)","v":""},{"$f":"IF(AW2231=\"\",\"\",(AW2231/#REF!)*$W2231)","v":""},{"$f":"IF(AX2231=\"\",\"\",(AX2231/#REF!)*$W2231)","v":""},{"$f":"IF(AY2231=\"\",\"\",(AY2231/#REF!)*$W2231)","v":""},""]
[null,148899,null,null,"Sewer Gravity",null,"1B_7_6 - 1B_7_5",null,null,150,null,0,13518.722900000001,null,1,13518.722900000001,null,null,{"$f":"IF(Q2232=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2232,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2232,Landcost2,2,FALSE),\"Error\")))","v":0},0,2648,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13518.722900000001,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2232=\"\",\"\",(AD2232/#REF!)*$W2232)","v":""},{"$f":"IF(AE2232=\"\",\"\",(AE2232/$AZ2232)*$W2232)","v":""},{"$f":"IF(AF2232=\"\",\"\",(AF2232/$AZ2232)*$W2232)","v":""},{"$f":"IF(AG2232=\"\",\"\",(AG2232/$AZ2232)*$W2232)","v":""},{"$f":"IF(AH2232=\"\",\"\",(AH2232/$AZ2232)*$W2232)","v":""},{"$f":"IF(AI2232=\"\",\"\",(AI2232/$AZ2232)*$W2232)","v":13518.722900000001},{"$f":"IF(AJ2232=\"\",\"\",(AJ2232/#REF!)*$W2232)","v":""},{"$f":"IF(AK2232=\"\",\"\",(AK2232/#REF!)*$W2232)","v":""},{"$f":"IF(AL2232=\"\",\"\",(AL2232/#REF!)*$W2232)","v":""},{"$f":"IF(AM2232=\"\",\"\",(AM2232/#REF!)*$W2232)","v":""},{"$f":"IF(AN2232=\"\",\"\",(AN2232/#REF!)*$W2232)","v":""},{"$f":"IF(AO2232=\"\",\"\",(AO2232/#REF!)*$W2232)","v":""},{"$f":"IF(AP2232=\"\",\"\",(AP2232/#REF!)*$W2232)","v":""},{"$f":"IF(AQ2232=\"\",\"\",(AQ2232/#REF!)*$W2232)","v":""},{"$f":"IF(AR2232=\"\",\"\",(AR2232/#REF!)*$W2232)","v":""},{"$f":"IF(AS2232=\"\",\"\",(AS2232/#REF!)*$W2232)","v":""},{"$f":"IF(AT2232=\"\",\"\",(AT2232/#REF!)*$W2232)","v":""},{"$f":"IF(AU2232=\"\",\"\",(AU2232/#REF!)*$W2232)","v":""},{"$f":"IF(AV2232=\"\",\"\",(AV2232/#REF!)*$W2232)","v":""},{"$f":"IF(AW2232=\"\",\"\",(AW2232/#REF!)*$W2232)","v":""},{"$f":"IF(AX2232=\"\",\"\",(AX2232/#REF!)*$W2232)","v":""},{"$f":"IF(AY2232=\"\",\"\",(AY2232/#REF!)*$W2232)","v":""},{"$f":"IF(SUM(BB2232:BV2232)=W2232,\"\",\"ERROR\")","v":""}]
[null,148898,null,null,"Sewer Gravity",null,"1B_7_5 - 1B_7_4",null,null,150,null,0,18829.138900000002,null,1,18829.138900000002,null,null,{"$f":"IF(Q2233=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2233,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2233,Landcost2,2,FALSE),\"Error\")))","v":0},0,2649,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},18829.138900000002,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2233=\"\",\"\",(AD2233/#REF!)*$W2233)","v":""},"","","","",18829.138900000002,{"$f":"IF(AJ2233=\"\",\"\",(AJ2233/#REF!)*$W2233)","v":""},{"$f":"IF(AK2233=\"\",\"\",(AK2233/#REF!)*$W2233)","v":""},{"$f":"IF(AL2233=\"\",\"\",(AL2233/#REF!)*$W2233)","v":""},{"$f":"IF(AM2233=\"\",\"\",(AM2233/#REF!)*$W2233)","v":""},{"$f":"IF(AN2233=\"\",\"\",(AN2233/#REF!)*$W2233)","v":""},{"$f":"IF(AO2233=\"\",\"\",(AO2233/#REF!)*$W2233)","v":""},{"$f":"IF(AP2233=\"\",\"\",(AP2233/#REF!)*$W2233)","v":""},{"$f":"IF(AQ2233=\"\",\"\",(AQ2233/#REF!)*$W2233)","v":""},{"$f":"IF(AR2233=\"\",\"\",(AR2233/#REF!)*$W2233)","v":""},{"$f":"IF(AS2233=\"\",\"\",(AS2233/#REF!)*$W2233)","v":""},{"$f":"IF(AT2233=\"\",\"\",(AT2233/#REF!)*$W2233)","v":""},{"$f":"IF(AU2233=\"\",\"\",(AU2233/#REF!)*$W2233)","v":""},{"$f":"IF(AV2233=\"\",\"\",(AV2233/#REF!)*$W2233)","v":""},{"$f":"IF(AW2233=\"\",\"\",(AW2233/#REF!)*$W2233)","v":""},{"$f":"IF(AX2233=\"\",\"\",(AX2233/#REF!)*$W2233)","v":""},{"$f":"IF(AY2233=\"\",\"\",(AY2233/#REF!)*$W2233)","v":""},""]
[null,148896,null,null,"Sewer Gravity",null,"1B_7_4 - 1B_7_3",null,null,150,null,0,16511.377499999999,null,1,16511.377499999999,null,null,{"$f":"IF(Q2234=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2234,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2234,Landcost2,2,FALSE),\"Error\")))","v":0},0,2650,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16511.377499999999,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2234=\"\",\"\",(AD2234/#REF!)*$W2234)","v":""},"","","","",16511.377499999999,{"$f":"IF(AJ2234=\"\",\"\",(AJ2234/#REF!)*$W2234)","v":""},{"$f":"IF(AK2234=\"\",\"\",(AK2234/#REF!)*$W2234)","v":""},{"$f":"IF(AL2234=\"\",\"\",(AL2234/#REF!)*$W2234)","v":""},{"$f":"IF(AM2234=\"\",\"\",(AM2234/#REF!)*$W2234)","v":""},{"$f":"IF(AN2234=\"\",\"\",(AN2234/#REF!)*$W2234)","v":""},{"$f":"IF(AO2234=\"\",\"\",(AO2234/#REF!)*$W2234)","v":""},{"$f":"IF(AP2234=\"\",\"\",(AP2234/#REF!)*$W2234)","v":""},{"$f":"IF(AQ2234=\"\",\"\",(AQ2234/#REF!)*$W2234)","v":""},{"$f":"IF(AR2234=\"\",\"\",(AR2234/#REF!)*$W2234)","v":""},{"$f":"IF(AS2234=\"\",\"\",(AS2234/#REF!)*$W2234)","v":""},{"$f":"IF(AT2234=\"\",\"\",(AT2234/#REF!)*$W2234)","v":""},{"$f":"IF(AU2234=\"\",\"\",(AU2234/#REF!)*$W2234)","v":""},{"$f":"IF(AV2234=\"\",\"\",(AV2234/#REF!)*$W2234)","v":""},{"$f":"IF(AW2234=\"\",\"\",(AW2234/#REF!)*$W2234)","v":""},{"$f":"IF(AX2234=\"\",\"\",(AX2234/#REF!)*$W2234)","v":""},{"$f":"IF(AY2234=\"\",\"\",(AY2234/#REF!)*$W2234)","v":""},""]
[null,148895,null,null,"Sewer Gravity",null,"1B_7_3 - 1B_7_2",null,null,150,null,0,24179.228299999999,null,1,24179.228299999999,null,null,{"$f":"IF(Q2235=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2235,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2235,Landcost2,2,FALSE),\"Error\")))","v":0},0,2651,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24179.228299999999,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2235=\"\",\"\",(AD2235/#REF!)*$W2235)","v":""},"","","","",24179.228299999999,{"$f":"IF(AJ2235=\"\",\"\",(AJ2235/#REF!)*$W2235)","v":""},{"$f":"IF(AK2235=\"\",\"\",(AK2235/#REF!)*$W2235)","v":""},{"$f":"IF(AL2235=\"\",\"\",(AL2235/#REF!)*$W2235)","v":""},{"$f":"IF(AM2235=\"\",\"\",(AM2235/#REF!)*$W2235)","v":""},{"$f":"IF(AN2235=\"\",\"\",(AN2235/#REF!)*$W2235)","v":""},{"$f":"IF(AO2235=\"\",\"\",(AO2235/#REF!)*$W2235)","v":""},{"$f":"IF(AP2235=\"\",\"\",(AP2235/#REF!)*$W2235)","v":""},{"$f":"IF(AQ2235=\"\",\"\",(AQ2235/#REF!)*$W2235)","v":""},{"$f":"IF(AR2235=\"\",\"\",(AR2235/#REF!)*$W2235)","v":""},{"$f":"IF(AS2235=\"\",\"\",(AS2235/#REF!)*$W2235)","v":""},{"$f":"IF(AT2235=\"\",\"\",(AT2235/#REF!)*$W2235)","v":""},{"$f":"IF(AU2235=\"\",\"\",(AU2235/#REF!)*$W2235)","v":""},{"$f":"IF(AV2235=\"\",\"\",(AV2235/#REF!)*$W2235)","v":""},{"$f":"IF(AW2235=\"\",\"\",(AW2235/#REF!)*$W2235)","v":""},{"$f":"IF(AX2235=\"\",\"\",(AX2235/#REF!)*$W2235)","v":""},{"$f":"IF(AY2235=\"\",\"\",(AY2235/#REF!)*$W2235)","v":""},""]
[null,148894,null,null,"Sewer Gravity",null,"1B_7_2 - 1B_7_1",null,null,150,null,0,24151.744900000002,null,1,24151.744900000002,null,null,{"$f":"IF(Q2236=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2236,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2236,Landcost2,2,FALSE),\"Error\")))","v":0},0,2652,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24151.744900000002,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2236=\"\",\"\",(AD2236/#REF!)*$W2236)","v":""},"","","","",24151.744900000002,{"$f":"IF(AJ2236=\"\",\"\",(AJ2236/#REF!)*$W2236)","v":""},{"$f":"IF(AK2236=\"\",\"\",(AK2236/#REF!)*$W2236)","v":""},{"$f":"IF(AL2236=\"\",\"\",(AL2236/#REF!)*$W2236)","v":""},{"$f":"IF(AM2236=\"\",\"\",(AM2236/#REF!)*$W2236)","v":""},{"$f":"IF(AN2236=\"\",\"\",(AN2236/#REF!)*$W2236)","v":""},{"$f":"IF(AO2236=\"\",\"\",(AO2236/#REF!)*$W2236)","v":""},{"$f":"IF(AP2236=\"\",\"\",(AP2236/#REF!)*$W2236)","v":""},{"$f":"IF(AQ2236=\"\",\"\",(AQ2236/#REF!)*$W2236)","v":""},{"$f":"IF(AR2236=\"\",\"\",(AR2236/#REF!)*$W2236)","v":""},{"$f":"IF(AS2236=\"\",\"\",(AS2236/#REF!)*$W2236)","v":""},{"$f":"IF(AT2236=\"\",\"\",(AT2236/#REF!)*$W2236)","v":""},{"$f":"IF(AU2236=\"\",\"\",(AU2236/#REF!)*$W2236)","v":""},{"$f":"IF(AV2236=\"\",\"\",(AV2236/#REF!)*$W2236)","v":""},{"$f":"IF(AW2236=\"\",\"\",(AW2236/#REF!)*$W2236)","v":""},{"$f":"IF(AX2236=\"\",\"\",(AX2236/#REF!)*$W2236)","v":""},{"$f":"IF(AY2236=\"\",\"\",(AY2236/#REF!)*$W2236)","v":""},""]
[null,148855,null,null,"Sewer Gravity",null,"1B_7_1 - 1B_1_7",null,null,150,null,0,23012.9113,null,1,23012.9113,null,null,{"$f":"IF(Q2237=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2237,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2237,Landcost2,2,FALSE),\"Error\")))","v":0},0,2653,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},23012.9113,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2237=\"\",\"\",(AD2237/#REF!)*$W2237)","v":""},"","","","",23012.9113,{"$f":"IF(AJ2237=\"\",\"\",(AJ2237/#REF!)*$W2237)","v":""},{"$f":"IF(AK2237=\"\",\"\",(AK2237/#REF!)*$W2237)","v":""},{"$f":"IF(AL2237=\"\",\"\",(AL2237/#REF!)*$W2237)","v":""},{"$f":"IF(AM2237=\"\",\"\",(AM2237/#REF!)*$W2237)","v":""},{"$f":"IF(AN2237=\"\",\"\",(AN2237/#REF!)*$W2237)","v":""},{"$f":"IF(AO2237=\"\",\"\",(AO2237/#REF!)*$W2237)","v":""},{"$f":"IF(AP2237=\"\",\"\",(AP2237/#REF!)*$W2237)","v":""},{"$f":"IF(AQ2237=\"\",\"\",(AQ2237/#REF!)*$W2237)","v":""},{"$f":"IF(AR2237=\"\",\"\",(AR2237/#REF!)*$W2237)","v":""},{"$f":"IF(AS2237=\"\",\"\",(AS2237/#REF!)*$W2237)","v":""},{"$f":"IF(AT2237=\"\",\"\",(AT2237/#REF!)*$W2237)","v":""},{"$f":"IF(AU2237=\"\",\"\",(AU2237/#REF!)*$W2237)","v":""},{"$f":"IF(AV2237=\"\",\"\",(AV2237/#REF!)*$W2237)","v":""},{"$f":"IF(AW2237=\"\",\"\",(AW2237/#REF!)*$W2237)","v":""},{"$f":"IF(AX2237=\"\",\"\",(AX2237/#REF!)*$W2237)","v":""},{"$f":"IF(AY2237=\"\",\"\",(AY2237/#REF!)*$W2237)","v":""},""]
[null,149011,null,null,"Sewer Gravity",null,"2_3_4 - 2_3_3",null,null,150,null,0,35385.358099999998,null,1,35385.358099999998,null,null,{"$f":"IF(Q2238=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2238,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2238,Landcost2,2,FALSE),\"Error\")))","v":0},0,2654,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35385.358099999998,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2238=\"\",\"\",(AD2238/#REF!)*$W2238)","v":""},"","","","",35385.358099999998,{"$f":"IF(AJ2238=\"\",\"\",(AJ2238/#REF!)*$W2238)","v":""},{"$f":"IF(AK2238=\"\",\"\",(AK2238/#REF!)*$W2238)","v":""},{"$f":"IF(AL2238=\"\",\"\",(AL2238/#REF!)*$W2238)","v":""},{"$f":"IF(AM2238=\"\",\"\",(AM2238/#REF!)*$W2238)","v":""},{"$f":"IF(AN2238=\"\",\"\",(AN2238/#REF!)*$W2238)","v":""},{"$f":"IF(AO2238=\"\",\"\",(AO2238/#REF!)*$W2238)","v":""},{"$f":"IF(AP2238=\"\",\"\",(AP2238/#REF!)*$W2238)","v":""},{"$f":"IF(AQ2238=\"\",\"\",(AQ2238/#REF!)*$W2238)","v":""},{"$f":"IF(AR2238=\"\",\"\",(AR2238/#REF!)*$W2238)","v":""},{"$f":"IF(AS2238=\"\",\"\",(AS2238/#REF!)*$W2238)","v":""},{"$f":"IF(AT2238=\"\",\"\",(AT2238/#REF!)*$W2238)","v":""},{"$f":"IF(AU2238=\"\",\"\",(AU2238/#REF!)*$W2238)","v":""},{"$f":"IF(AV2238=\"\",\"\",(AV2238/#REF!)*$W2238)","v":""},{"$f":"IF(AW2238=\"\",\"\",(AW2238/#REF!)*$W2238)","v":""},{"$f":"IF(AX2238=\"\",\"\",(AX2238/#REF!)*$W2238)","v":""},{"$f":"IF(AY2238=\"\",\"\",(AY2238/#REF!)*$W2238)","v":""},""]
[null,149010,null,null,"Sewer Gravity",null,"2_3_3 - 2_3_2",null,null,150,null,0,30105.218000000001,null,1,30105.218000000001,null,null,{"$f":"IF(Q2239=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2239,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2239,Landcost2,2,FALSE),\"Error\")))","v":0},0,2655,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30105.218000000001,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2239=\"\",\"\",(AD2239/#REF!)*$W2239)","v":""},"","","","",30105.218000000001,{"$f":"IF(AJ2239=\"\",\"\",(AJ2239/#REF!)*$W2239)","v":""},{"$f":"IF(AK2239=\"\",\"\",(AK2239/#REF!)*$W2239)","v":""},{"$f":"IF(AL2239=\"\",\"\",(AL2239/#REF!)*$W2239)","v":""},{"$f":"IF(AM2239=\"\",\"\",(AM2239/#REF!)*$W2239)","v":""},{"$f":"IF(AN2239=\"\",\"\",(AN2239/#REF!)*$W2239)","v":""},{"$f":"IF(AO2239=\"\",\"\",(AO2239/#REF!)*$W2239)","v":""},{"$f":"IF(AP2239=\"\",\"\",(AP2239/#REF!)*$W2239)","v":""},{"$f":"IF(AQ2239=\"\",\"\",(AQ2239/#REF!)*$W2239)","v":""},{"$f":"IF(AR2239=\"\",\"\",(AR2239/#REF!)*$W2239)","v":""},{"$f":"IF(AS2239=\"\",\"\",(AS2239/#REF!)*$W2239)","v":""},{"$f":"IF(AT2239=\"\",\"\",(AT2239/#REF!)*$W2239)","v":""},{"$f":"IF(AU2239=\"\",\"\",(AU2239/#REF!)*$W2239)","v":""},{"$f":"IF(AV2239=\"\",\"\",(AV2239/#REF!)*$W2239)","v":""},{"$f":"IF(AW2239=\"\",\"\",(AW2239/#REF!)*$W2239)","v":""},{"$f":"IF(AX2239=\"\",\"\",(AX2239/#REF!)*$W2239)","v":""},{"$f":"IF(AY2239=\"\",\"\",(AY2239/#REF!)*$W2239)","v":""},""]
[null,149009,null,null,"Sewer Gravity",null,"2_3_2 - 2_3_1",null,null,150,null,0,30000.978299999999,null,1,30000.978299999999,null,null,{"$f":"IF(Q2240=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2240,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2240,Landcost2,2,FALSE),\"Error\")))","v":0},0,2656,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30000.978299999999,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2240=\"\",\"\",(AD2240/#REF!)*$W2240)","v":""},"","","","",30000.978299999999,{"$f":"IF(AJ2240=\"\",\"\",(AJ2240/#REF!)*$W2240)","v":""},{"$f":"IF(AK2240=\"\",\"\",(AK2240/#REF!)*$W2240)","v":""},{"$f":"IF(AL2240=\"\",\"\",(AL2240/#REF!)*$W2240)","v":""},{"$f":"IF(AM2240=\"\",\"\",(AM2240/#REF!)*$W2240)","v":""},{"$f":"IF(AN2240=\"\",\"\",(AN2240/#REF!)*$W2240)","v":""},{"$f":"IF(AO2240=\"\",\"\",(AO2240/#REF!)*$W2240)","v":""},{"$f":"IF(AP2240=\"\",\"\",(AP2240/#REF!)*$W2240)","v":""},{"$f":"IF(AQ2240=\"\",\"\",(AQ2240/#REF!)*$W2240)","v":""},{"$f":"IF(AR2240=\"\",\"\",(AR2240/#REF!)*$W2240)","v":""},{"$f":"IF(AS2240=\"\",\"\",(AS2240/#REF!)*$W2240)","v":""},{"$f":"IF(AT2240=\"\",\"\",(AT2240/#REF!)*$W2240)","v":""},{"$f":"IF(AU2240=\"\",\"\",(AU2240/#REF!)*$W2240)","v":""},{"$f":"IF(AV2240=\"\",\"\",(AV2240/#REF!)*$W2240)","v":""},{"$f":"IF(AW2240=\"\",\"\",(AW2240/#REF!)*$W2240)","v":""},{"$f":"IF(AX2240=\"\",\"\",(AX2240/#REF!)*$W2240)","v":""},{"$f":"IF(AY2240=\"\",\"\",(AY2240/#REF!)*$W2240)","v":""},""]
[null,148990,null,null,"Sewer Gravity",null,"2_3-1_3 - 2_3-1_2",null,null,150,null,0,20490.353800000001,null,1,20490.353800000001,null,null,{"$f":"IF(Q2241=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2241,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2241,Landcost2,2,FALSE),\"Error\")))","v":0},0,2657,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},20490.353800000001,"","","","","y",null,null,{"$f":"IF(X2241=\"y\",AE$14,IF(AND(X2241>0,X2241<=1),X2241*AE$14,\"\"))","v":""},{"$f":"IF(Y2241=\"y\",AF$14,IF(AND(Y2241>0,Y2241<=1),Y2241*AF$14,\"\"))","v":""},{"$f":"IF(Z2241=\"y\",AG$14,IF(AND(Z2241>0,Z2241<=1),Z2241*AG$14,\"\"))","v":""},{"$f":"IF(AA2241=\"y\",AH$14,IF(AND(AA2241>0,AA2241<=1),AA2241*AH$14,\"\"))","v":""},{"$f":"IF(AB2241=\"y\",AI$14,IF(AND(AB2241>0,AB2241<=1),AB2241*AI$14,\"\"))","v":9593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2241=\"\",\"\",(AD2241/#REF!)*$W2241)","v":""},"","","","",20490.353800000001,{"$f":"IF(AJ2241=\"\",\"\",(AJ2241/#REF!)*$W2241)","v":""},{"$f":"IF(AK2241=\"\",\"\",(AK2241/#REF!)*$W2241)","v":""},{"$f":"IF(AL2241=\"\",\"\",(AL2241/#REF!)*$W2241)","v":""},{"$f":"IF(AM2241=\"\",\"\",(AM2241/#REF!)*$W2241)","v":""},{"$f":"IF(AN2241=\"\",\"\",(AN2241/#REF!)*$W2241)","v":""},{"$f":"IF(AO2241=\"\",\"\",(AO2241/#REF!)*$W2241)","v":""},{"$f":"IF(AP2241=\"\",\"\",(AP2241/#REF!)*$W2241)","v":""},{"$f":"IF(AQ2241=\"\",\"\",(AQ2241/#REF!)*$W2241)","v":""},{"$f":"IF(AR2241=\"\",\"\",(AR2241/#REF!)*$W2241)","v":""},{"$f":"IF(AS2241=\"\",\"\",(AS2241/#REF!)*$W2241)","v":""},{"$f":"IF(AT2241=\"\",\"\",(AT2241/#REF!)*$W2241)","v":""},{"$f":"IF(AU2241=\"\",\"\",(AU2241/#REF!)*$W2241)","v":""},{"$f":"IF(AV2241=\"\",\"\",(AV2241/#REF!)*$W2241)","v":""},{"$f":"IF(AW2241=\"\",\"\",(AW2241/#REF!)*$W2241)","v":""},{"$f":"IF(AX2241=\"\",\"\",(AX2241/#REF!)*$W2241)","v":""},{"$f":"IF(AY2241=\"\",\"\",(AY2241/#REF!)*$W2241)","v":""},""]
[null,148988,null,null,"Sewer Gravity",null,"2_3-1_2 - 2_3-1_1",null,null,150,null,0,7196.5463,null,1,7196.5463,null,null,{"$f":"IF(Q2242=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2242,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2242,Landcost2,2,FALSE),\"Error\")))","v":0},0,2658,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7196.5463,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2242=\"\",\"\",(AD2242/#REF!)*$W2242)","v":""},"","","","",7196.5463,{"$f":"IF(AJ2242=\"\",\"\",(AJ2242/#REF!)*$W2242)","v":""},{"$f":"IF(AK2242=\"\",\"\",(AK2242/#REF!)*$W2242)","v":""},{"$f":"IF(AL2242=\"\",\"\",(AL2242/#REF!)*$W2242)","v":""},{"$f":"IF(AM2242=\"\",\"\",(AM2242/#REF!)*$W2242)","v":""},{"$f":"IF(AN2242=\"\",\"\",(AN2242/#REF!)*$W2242)","v":""},{"$f":"IF(AO2242=\"\",\"\",(AO2242/#REF!)*$W2242)","v":""},{"$f":"IF(AP2242=\"\",\"\",(AP2242/#REF!)*$W2242)","v":""},{"$f":"IF(AQ2242=\"\",\"\",(AQ2242/#REF!)*$W2242)","v":""},{"$f":"IF(AR2242=\"\",\"\",(AR2242/#REF!)*$W2242)","v":""},{"$f":"IF(AS2242=\"\",\"\",(AS2242/#REF!)*$W2242)","v":""},{"$f":"IF(AT2242=\"\",\"\",(AT2242/#REF!)*$W2242)","v":""},{"$f":"IF(AU2242=\"\",\"\",(AU2242/#REF!)*$W2242)","v":""},{"$f":"IF(AV2242=\"\",\"\",(AV2242/#REF!)*$W2242)","v":""},{"$f":"IF(AW2242=\"\",\"\",(AW2242/#REF!)*$W2242)","v":""},{"$f":"IF(AX2242=\"\",\"\",(AX2242/#REF!)*$W2242)","v":""},{"$f":"IF(AY2242=\"\",\"\",(AY2242/#REF!)*$W2242)","v":""},""]
[null,149008,null,null,"Sewer Gravity",null,"2_3-1_1 - 2_3_1",null,null,150,null,0,10804.842500000001,null,1,10804.842500000001,null,null,{"$f":"IF(Q2243=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2243,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2243,Landcost2,2,FALSE),\"Error\")))","v":0},0,2659,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10804.842500000001,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2243=\"\",\"\",(AD2243/#REF!)*$W2243)","v":""},"","","","",10804.842500000001,{"$f":"IF(AJ2243=\"\",\"\",(AJ2243/#REF!)*$W2243)","v":""},{"$f":"IF(AK2243=\"\",\"\",(AK2243/#REF!)*$W2243)","v":""},{"$f":"IF(AL2243=\"\",\"\",(AL2243/#REF!)*$W2243)","v":""},{"$f":"IF(AM2243=\"\",\"\",(AM2243/#REF!)*$W2243)","v":""},{"$f":"IF(AN2243=\"\",\"\",(AN2243/#REF!)*$W2243)","v":""},{"$f":"IF(AO2243=\"\",\"\",(AO2243/#REF!)*$W2243)","v":""},{"$f":"IF(AP2243=\"\",\"\",(AP2243/#REF!)*$W2243)","v":""},{"$f":"IF(AQ2243=\"\",\"\",(AQ2243/#REF!)*$W2243)","v":""},{"$f":"IF(AR2243=\"\",\"\",(AR2243/#REF!)*$W2243)","v":""},{"$f":"IF(AS2243=\"\",\"\",(AS2243/#REF!)*$W2243)","v":""},{"$f":"IF(AT2243=\"\",\"\",(AT2243/#REF!)*$W2243)","v":""},{"$f":"IF(AU2243=\"\",\"\",(AU2243/#REF!)*$W2243)","v":""},{"$f":"IF(AV2243=\"\",\"\",(AV2243/#REF!)*$W2243)","v":""},{"$f":"IF(AW2243=\"\",\"\",(AW2243/#REF!)*$W2243)","v":""},{"$f":"IF(AX2243=\"\",\"\",(AX2243/#REF!)*$W2243)","v":""},{"$f":"IF(AY2243=\"\",\"\",(AY2243/#REF!)*$W2243)","v":""},""]
[null,148991,null,null,"Sewer Gravity",null,"2_3-1-3_1 - 2_3-1_3",null,null,150,null,0,21314.853899999998,null,1,21314.853899999998,null,null,{"$f":"IF(Q2244=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2244,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2244,Landcost2,2,FALSE),\"Error\")))","v":0},0,2660,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21314.853899999998,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2244=\"\",\"\",(AD2244/#REF!)*$W2244)","v":""},"","","","",21314.853899999998,{"$f":"IF(AJ2244=\"\",\"\",(AJ2244/#REF!)*$W2244)","v":""},{"$f":"IF(AK2244=\"\",\"\",(AK2244/#REF!)*$W2244)","v":""},{"$f":"IF(AL2244=\"\",\"\",(AL2244/#REF!)*$W2244)","v":""},{"$f":"IF(AM2244=\"\",\"\",(AM2244/#REF!)*$W2244)","v":""},{"$f":"IF(AN2244=\"\",\"\",(AN2244/#REF!)*$W2244)","v":""},{"$f":"IF(AO2244=\"\",\"\",(AO2244/#REF!)*$W2244)","v":""},{"$f":"IF(AP2244=\"\",\"\",(AP2244/#REF!)*$W2244)","v":""},{"$f":"IF(AQ2244=\"\",\"\",(AQ2244/#REF!)*$W2244)","v":""},{"$f":"IF(AR2244=\"\",\"\",(AR2244/#REF!)*$W2244)","v":""},{"$f":"IF(AS2244=\"\",\"\",(AS2244/#REF!)*$W2244)","v":""},{"$f":"IF(AT2244=\"\",\"\",(AT2244/#REF!)*$W2244)","v":""},{"$f":"IF(AU2244=\"\",\"\",(AU2244/#REF!)*$W2244)","v":""},{"$f":"IF(AV2244=\"\",\"\",(AV2244/#REF!)*$W2244)","v":""},{"$f":"IF(AW2244=\"\",\"\",(AW2244/#REF!)*$W2244)","v":""},{"$f":"IF(AX2244=\"\",\"\",(AX2244/#REF!)*$W2244)","v":""},{"$f":"IF(AY2244=\"\",\"\",(AY2244/#REF!)*$W2244)","v":""},""]
[null,149007,null,null,"Sewer Gravity",null,"2_3-4_5 - 2_3-4_4",null,null,150,null,0,6070.3739999999998,null,1,6070.3739999999998,null,null,{"$f":"IF(Q2245=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2245,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2245,Landcost2,2,FALSE),\"Error\")))","v":0},0,2661,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6070.3739999999998,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2245=\"\",\"\",(AD2245/#REF!)*$W2245)","v":""},"","","","",6070.3739999999998,{"$f":"IF(AJ2245=\"\",\"\",(AJ2245/#REF!)*$W2245)","v":""},{"$f":"IF(AK2245=\"\",\"\",(AK2245/#REF!)*$W2245)","v":""},{"$f":"IF(AL2245=\"\",\"\",(AL2245/#REF!)*$W2245)","v":""},{"$f":"IF(AM2245=\"\",\"\",(AM2245/#REF!)*$W2245)","v":""},{"$f":"IF(AN2245=\"\",\"\",(AN2245/#REF!)*$W2245)","v":""},{"$f":"IF(AO2245=\"\",\"\",(AO2245/#REF!)*$W2245)","v":""},{"$f":"IF(AP2245=\"\",\"\",(AP2245/#REF!)*$W2245)","v":""},{"$f":"IF(AQ2245=\"\",\"\",(AQ2245/#REF!)*$W2245)","v":""},{"$f":"IF(AR2245=\"\",\"\",(AR2245/#REF!)*$W2245)","v":""},{"$f":"IF(AS2245=\"\",\"\",(AS2245/#REF!)*$W2245)","v":""},{"$f":"IF(AT2245=\"\",\"\",(AT2245/#REF!)*$W2245)","v":""},{"$f":"IF(AU2245=\"\",\"\",(AU2245/#REF!)*$W2245)","v":""},{"$f":"IF(AV2245=\"\",\"\",(AV2245/#REF!)*$W2245)","v":""},{"$f":"IF(AW2245=\"\",\"\",(AW2245/#REF!)*$W2245)","v":""},{"$f":"IF(AX2245=\"\",\"\",(AX2245/#REF!)*$W2245)","v":""},{"$f":"IF(AY2245=\"\",\"\",(AY2245/#REF!)*$W2245)","v":""},""]
[null,149006,null,null,"Sewer Gravity",null,"2_3-4_4 - 2_3-4_3",null,null,150,null,0,7661.7433000000001,null,1,7661.7433000000001,null,null,{"$f":"IF(Q2246=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2246,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2246,Landcost2,2,FALSE),\"Error\")))","v":0},0,2662,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7661.7433000000001,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2246=\"\",\"\",(AD2246/#REF!)*$W2246)","v":""},"","","","",7661.7433000000001,{"$f":"IF(AJ2246=\"\",\"\",(AJ2246/#REF!)*$W2246)","v":""},{"$f":"IF(AK2246=\"\",\"\",(AK2246/#REF!)*$W2246)","v":""},{"$f":"IF(AL2246=\"\",\"\",(AL2246/#REF!)*$W2246)","v":""},{"$f":"IF(AM2246=\"\",\"\",(AM2246/#REF!)*$W2246)","v":""},{"$f":"IF(AN2246=\"\",\"\",(AN2246/#REF!)*$W2246)","v":""},{"$f":"IF(AO2246=\"\",\"\",(AO2246/#REF!)*$W2246)","v":""},{"$f":"IF(AP2246=\"\",\"\",(AP2246/#REF!)*$W2246)","v":""},{"$f":"IF(AQ2246=\"\",\"\",(AQ2246/#REF!)*$W2246)","v":""},{"$f":"IF(AR2246=\"\",\"\",(AR2246/#REF!)*$W2246)","v":""},{"$f":"IF(AS2246=\"\",\"\",(AS2246/#REF!)*$W2246)","v":""},{"$f":"IF(AT2246=\"\",\"\",(AT2246/#REF!)*$W2246)","v":""},{"$f":"IF(AU2246=\"\",\"\",(AU2246/#REF!)*$W2246)","v":""},{"$f":"IF(AV2246=\"\",\"\",(AV2246/#REF!)*$W2246)","v":""},{"$f":"IF(AW2246=\"\",\"\",(AW2246/#REF!)*$W2246)","v":""},{"$f":"IF(AX2246=\"\",\"\",(AX2246/#REF!)*$W2246)","v":""},{"$f":"IF(AY2246=\"\",\"\",(AY2246/#REF!)*$W2246)","v":""},""]
[null,149005,null,null,"Sewer Gravity",null,"2_3-4_3 - 2_3-4_2",null,null,150,null,0,15763.22,null,1,15763.22,null,null,{"$f":"IF(Q2247=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2247,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2247,Landcost2,2,FALSE),\"Error\")))","v":0},0,2663,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15763.22,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2247=\"\",\"\",(AD2247/#REF!)*$W2247)","v":""},"","","","",15763.22,{"$f":"IF(AJ2247=\"\",\"\",(AJ2247/#REF!)*$W2247)","v":""},{"$f":"IF(AK2247=\"\",\"\",(AK2247/#REF!)*$W2247)","v":""},{"$f":"IF(AL2247=\"\",\"\",(AL2247/#REF!)*$W2247)","v":""},{"$f":"IF(AM2247=\"\",\"\",(AM2247/#REF!)*$W2247)","v":""},{"$f":"IF(AN2247=\"\",\"\",(AN2247/#REF!)*$W2247)","v":""},{"$f":"IF(AO2247=\"\",\"\",(AO2247/#REF!)*$W2247)","v":""},{"$f":"IF(AP2247=\"\",\"\",(AP2247/#REF!)*$W2247)","v":""},{"$f":"IF(AQ2247=\"\",\"\",(AQ2247/#REF!)*$W2247)","v":""},{"$f":"IF(AR2247=\"\",\"\",(AR2247/#REF!)*$W2247)","v":""},{"$f":"IF(AS2247=\"\",\"\",(AS2247/#REF!)*$W2247)","v":""},{"$f":"IF(AT2247=\"\",\"\",(AT2247/#REF!)*$W2247)","v":""},{"$f":"IF(AU2247=\"\",\"\",(AU2247/#REF!)*$W2247)","v":""},{"$f":"IF(AV2247=\"\",\"\",(AV2247/#REF!)*$W2247)","v":""},{"$f":"IF(AW2247=\"\",\"\",(AW2247/#REF!)*$W2247)","v":""},{"$f":"IF(AX2247=\"\",\"\",(AX2247/#REF!)*$W2247)","v":""},{"$f":"IF(AY2247=\"\",\"\",(AY2247/#REF!)*$W2247)","v":""},""]
[null,149003,null,null,"Sewer Gravity",null,"2_3-4_2 - 2_3-4_1",null,null,150,null,0,24802.1839,null,1,24802.1839,null,null,{"$f":"IF(Q2248=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2248,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2248,Landcost2,2,FALSE),\"Error\")))","v":0},0,2664,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24802.1839,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2248=\"\",\"\",(AD2248/#REF!)*$W2248)","v":""},"","","","",24802.1839,{"$f":"IF(AJ2248=\"\",\"\",(AJ2248/#REF!)*$W2248)","v":""},{"$f":"IF(AK2248=\"\",\"\",(AK2248/#REF!)*$W2248)","v":""},{"$f":"IF(AL2248=\"\",\"\",(AL2248/#REF!)*$W2248)","v":""},{"$f":"IF(AM2248=\"\",\"\",(AM2248/#REF!)*$W2248)","v":""},{"$f":"IF(AN2248=\"\",\"\",(AN2248/#REF!)*$W2248)","v":""},{"$f":"IF(AO2248=\"\",\"\",(AO2248/#REF!)*$W2248)","v":""},{"$f":"IF(AP2248=\"\",\"\",(AP2248/#REF!)*$W2248)","v":""},{"$f":"IF(AQ2248=\"\",\"\",(AQ2248/#REF!)*$W2248)","v":""},{"$f":"IF(AR2248=\"\",\"\",(AR2248/#REF!)*$W2248)","v":""},{"$f":"IF(AS2248=\"\",\"\",(AS2248/#REF!)*$W2248)","v":""},{"$f":"IF(AT2248=\"\",\"\",(AT2248/#REF!)*$W2248)","v":""},{"$f":"IF(AU2248=\"\",\"\",(AU2248/#REF!)*$W2248)","v":""},{"$f":"IF(AV2248=\"\",\"\",(AV2248/#REF!)*$W2248)","v":""},{"$f":"IF(AW2248=\"\",\"\",(AW2248/#REF!)*$W2248)","v":""},{"$f":"IF(AX2248=\"\",\"\",(AX2248/#REF!)*$W2248)","v":""},{"$f":"IF(AY2248=\"\",\"\",(AY2248/#REF!)*$W2248)","v":""},""]
[null,149012,null,null,"Sewer Gravity",null,"2_3-4_1 - 2_3_4",null,null,150,null,0,24099.4094,null,1,24099.4094,null,null,{"$f":"IF(Q2249=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2249,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2249,Landcost2,2,FALSE),\"Error\")))","v":0},0,2665,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24099.4094,"","","","","y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2249=\"\",\"\",(AD2249/#REF!)*$W2249)","v":""},"","","","",24099.4094,{"$f":"IF(AJ2249=\"\",\"\",(AJ2249/#REF!)*$W2249)","v":""},{"$f":"IF(AK2249=\"\",\"\",(AK2249/#REF!)*$W2249)","v":""},{"$f":"IF(AL2249=\"\",\"\",(AL2249/#REF!)*$W2249)","v":""},{"$f":"IF(AM2249=\"\",\"\",(AM2249/#REF!)*$W2249)","v":""},{"$f":"IF(AN2249=\"\",\"\",(AN2249/#REF!)*$W2249)","v":""},{"$f":"IF(AO2249=\"\",\"\",(AO2249/#REF!)*$W2249)","v":""},{"$f":"IF(AP2249=\"\",\"\",(AP2249/#REF!)*$W2249)","v":""},{"$f":"IF(AQ2249=\"\",\"\",(AQ2249/#REF!)*$W2249)","v":""},{"$f":"IF(AR2249=\"\",\"\",(AR2249/#REF!)*$W2249)","v":""},{"$f":"IF(AS2249=\"\",\"\",(AS2249/#REF!)*$W2249)","v":""},{"$f":"IF(AT2249=\"\",\"\",(AT2249/#REF!)*$W2249)","v":""},{"$f":"IF(AU2249=\"\",\"\",(AU2249/#REF!)*$W2249)","v":""},{"$f":"IF(AV2249=\"\",\"\",(AV2249/#REF!)*$W2249)","v":""},{"$f":"IF(AW2249=\"\",\"\",(AW2249/#REF!)*$W2249)","v":""},{"$f":"IF(AX2249=\"\",\"\",(AX2249/#REF!)*$W2249)","v":""},{"$f":"IF(AY2249=\"\",\"\",(AY2249/#REF!)*$W2249)","v":""},""]
[null,149172,null,null,"Sewer Rising",null,"SND-RM_1B - PSSA03",null,null,100,null,0,10947.2608,null,1,10947.2608,null,null,{"$f":"IF(Q2250=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2250,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2250,Landcost2,2,FALSE),\"Error\")))","v":0},0,2666,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10947.2608,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE2250:AY2250)","v":9593},{"$f":"IF(AD2250=\"\",\"\",(AD2250/#REF!)*$W2250)","v":""},{"$f":"IF(AE2250=\"\",\"\",(AE2250/$AZ2250)*$W2250)","v":""},{"$f":"IF(AF2250=\"\",\"\",(AF2250/$AZ2250)*$W2250)","v":""},{"$f":"IF(AG2250=\"\",\"\",(AG2250/$AZ2250)*$W2250)","v":""},{"$f":"IF(AH2250=\"\",\"\",(AH2250/$AZ2250)*$W2250)","v":""},{"$f":"IF(AI2250=\"\",\"\",(AI2250/$AZ2250)*$W2250)","v":10947.2608}]
[null,149174,null,null,"Sewer Rising",null,"SND-RM_4B - 1A_13_4",null,null,100,null,0,48871.7,null,1,48871.7,null,null,{"$f":"IF(Q2251=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2251,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2251,Landcost2,2,FALSE),\"Error\")))","v":0},0,2667,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},48871.7,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2251=\"\",\"\",(AD2251/#REF!)*$W2251)","v":""},"","","","",48871.7]
[null,149180,null,null,"Sewer Rising",null,"1A_30_2 - PSSA05",null,null,100,null,0,49653.647199999999,null,1,49653.647199999999,null,null,{"$f":"IF(Q2252=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2252,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2252,Landcost2,2,FALSE),\"Error\")))","v":0},0,2668,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49653.647199999999,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2252=\"\",\"\",(AD2252/#REF!)*$W2252)","v":""},"","","","",49653.647199999999]
[null,149186,null,null,"Sewer Rising",null,"PSSA06 - SND-RM_4B",null,null,100,null,0,39879.307200000003,null,1,39879.307200000003,null,null,{"$f":"IF(Q2253=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2253,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2253,Landcost2,2,FALSE),\"Error\")))","v":0},0,2669,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},39879.307200000003,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2253=\"\",\"\",(AD2253/#REF!)*$W2253)","v":""},"","","","",39879.307200000003]
[null,149187,null,null,"Sewer Rising",null,"PSSA07 - 1B_7_6",null,null,100,null,{"$f":"IF(H2254=SewerTYPE1,VLOOKUP(J2254,SewerUnitrates1,2,FALSE),IF(H2254=SEWERTYPE2,VLOOKUP((J2254&\"_\"&K2254),Sewerrates2,2,FALSE),0))","v":0},35578.597600000001,null,{"$f":"IF(N2254=\"\",1,VLOOKUP(N2254,Sewersitecond,2,FALSE))","v":1},35578.597600000001,null,null,{"$f":"IF(Q2254=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2254,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2254,Landcost2,2,FALSE),\"Error\")))","v":0},0,2670,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},35578.597600000001,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2254=\"\",\"\",(AD2254/#REF!)*$W2254)","v":""},"","","","",35578.597600000001]
[null,149195,null,null,"Sewer Rising",null,"PSSA08 - 4_R1_8",null,null,100,null,0,28736.559600000001,null,1,{"$f":"IF(M2255=\"\",\"\",M2255*O2255)","v":28736.559600000001},null,null,{"$f":"IF(Q2255=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2255,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2255,Landcost2,2,FALSE),\"Error\")))","v":0},0,2671,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},28736.559600000001,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2255=\"\",\"\",(AD2255/#REF!)*$W2255)","v":""},"","","","",28736.559600000001]
[null,149196,null,null,"Sewer Rising",null,"PSSA09 - 2_3-4_5",null,null,100,null,0,67638.432799999995,null,1,67638.432799999995,null,null,{"$f":"IF(Q2256=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2256,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2256,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(S2256=\"\",0,S2256*10000*R2256)","v":0},2672,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((P2256+T2256)*V2256,0)","v":67638.432799999995},null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2256=\"\",\"\",(AD2256/#REF!)*$W2256)","v":""},"","","","",67638.432799999995]
[null,149197,null,null,"Sewer Rising",null,"PSSA10 - 5_3_6",null,null,100,null,0,80931.535199999998,null,1,80931.535199999998,null,null,{"$f":"IF(Q2257=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2257,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2257,Landcost2,2,FALSE),\"Error\")))","v":0},0,2673,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},80931.535199999998,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2257=\"\",\"\",(AD2257/#REF!)*$W2257)","v":""},"","","","",80931.535199999998]
[null,149178,null,null,"Sewer Rising",null,"PSSA04 - SND-RM_4B",null,null,100,null,0,53954.356800000001,null,1,53954.356800000001,null,null,{"$f":"IF(Q2258=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2258,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2258,Landcost2,2,FALSE),\"Error\")))","v":0},0,2674,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53954.356800000001,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2258=\"\",\"\",(AD2258/#REF!)*$W2258)","v":""},"","","","",53954.356800000001]
[null,149204,null,null,"Sewer Rising",null,"SND-STP - SND-RM_1B",null,null,300,null,0,77142.044200000004,null,1,77142.044200000004,null,null,{"$f":"IF(Q2259=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2259,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2259,Landcost2,2,FALSE),\"Error\")))","v":0},0,2675,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},77142.044200000004,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2259=\"\",\"\",(AD2259/#REF!)*$W2259)","v":""},"","","","",77142.044200000004]
[null,149202,null,null,"Sewer Rising",null,"PSSA12 - 2_3-1-3_1",null,null,100,null,0,9774.34,null,1,9774.34,null,null,{"$f":"IF(Q2260=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2260,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2260,Landcost2,2,FALSE),\"Error\")))","v":0},0,2676,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9774.34,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2260=\"\",\"\",(AD2260/#REF!)*$W2260)","v":""},"","","","",9774.34]
[null,"A6330",null,null,"Sewer Rising",null,"SND-SWTP-ERM-01 - SND-SWTP-ERM-02",null,null,200,null,0,17843.181199999999,null,1,17843.181199999999,null,null,{"$f":"IF(Q2261=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2261,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2261,Landcost2,2,FALSE),\"Error\")))","v":0},0,2677,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17843.181199999999,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2261=\"\",\"\",(AD2261/#REF!)*$W2261)","v":""},"","","","",17843.181199999999]
[null,"A6331",null,null,"Sewer Rising",null,"SND-SWTP-ERM-03 - SND-SWTP-ERM-02",null,null,200,null,0,13664.729600000001,null,1,13664.729600000001,null,null,{"$f":"IF(Q2262=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2262,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2262,Landcost2,2,FALSE),\"Error\")))","v":0},0,2678,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13664.729600000001,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2262=\"\",\"\",(AD2262/#REF!)*$W2262)","v":""},"","","","",13664.729600000001]
[null,"A6332",null,null,"Sewer Rising",null,"SND-SWTP-ERM-02 - SND-SWTP-ERM-04",null,null,200,null,0,155565.63939999999,null,1,155565.63939999999,null,null,{"$f":"IF(Q2263=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2263,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2263,Landcost2,2,FALSE),\"Error\")))","v":0},0,2679,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},155565.63939999999,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2263=\"\",\"\",(AD2263/#REF!)*$W2263)","v":""},"","","","",155565.63939999999]
[null,"A18455",null,null,"Sewer Gravity",null,"SND-SA01/01/01 - PSSA01",null,null,300,null,0,3862.6273999999999,null,1,3862.6273999999999,null,null,{"$f":"IF(Q2264=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2264,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2264,Landcost2,2,FALSE),\"Error\")))","v":0},0,2680,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3862.6273999999999,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2264=\"\",\"\",(AD2264/#REF!)*$W2264)","v":""},"","","","",3862.6273999999999]
[null,"A6553",null,null,"Sewer Gravity",null,"SA01/01/02 - SA01/01/01",null,null,300,null,0,44950.5962,null,1,44950.5962,null,null,{"$f":"IF(Q2265=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2265,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2265,Landcost2,2,FALSE),\"Error\")))","v":0},0,2681,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},44950.5962,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2265=\"\",\"\",(AD2265/#REF!)*$W2265)","v":""},"","","","",44950.5962]
[null,"A6550",null,null,"Sewer Gravity",null,"SA01/01/05 - SA01/01/04",null,null,300,null,0,30059.114699999998,null,1,30059.114699999998,null,null,{"$f":"IF(Q2266=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2266,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2266,Landcost2,2,FALSE),\"Error\")))","v":0},0,2682,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},30059.114699999998,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2266=\"\",\"\",(AD2266/#REF!)*$W2266)","v":""},"","","","",30059.114699999998]
[null,"A6549",null,null,"Sewer Gravity",null,"SA01/01/06 - SA01/01/05",null,null,300,null,0,49507.099600000001,null,1,49507.099600000001,null,null,{"$f":"IF(Q2267=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2267,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2267,Landcost2,2,FALSE),\"Error\")))","v":0},0,2683,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},49507.099600000001,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2267=\"\",\"\",(AD2267/#REF!)*$W2267)","v":""},"","","","",49507.099600000001]
[null,"A6548",null,null,"Sewer Gravity",null,"SA01/01/07 - SA01/01/06",null,null,300,null,0,21748.719099999998,null,1,21748.719099999998,null,null,{"$f":"IF(Q2268=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2268,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2268,Landcost2,2,FALSE),\"Error\")))","v":0},0,2684,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},21748.719099999998,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2268=\"\",\"\",(AD2268/#REF!)*$W2268)","v":""},"","","","",21748.719099999998]
[null,"A6552",null,null,"Sewer Gravity",null,"SA01/01/03 - SA01/01/02",null,null,300,null,0,60145.844599999997,null,1,60145.844599999997,null,null,{"$f":"IF(Q2269=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2269,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2269,Landcost2,2,FALSE),\"Error\")))","v":0},0,2685,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},60145.844599999997,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2269=\"\",\"\",(AD2269/#REF!)*$W2269)","v":""},"","","","",60145.844599999997]
[null,"A6551",null,null,"Sewer Gravity",null,"SA01/01/04 - SA01/01/03",null,null,300,null,0,53359.416100000002,null,1,53359.416100000002,null,null,{"$f":"IF(Q2270=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2270,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2270,Landcost2,2,FALSE),\"Error\")))","v":0},0,2686,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},53359.416100000002,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2270=\"\",\"\",(AD2270/#REF!)*$W2270)","v":""},"","","","",53359.416100000002]
[null,"A6547",null,null,"Sewer Gravity",null,"SA01/01/08 - SA01/01/07",null,null,300,null,0,24183.9869,null,1,24183.9869,null,null,{"$f":"IF(Q2271=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2271,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2271,Landcost2,2,FALSE),\"Error\")))","v":0},0,2687,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},24183.9869,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2271=\"\",\"\",(AD2271/#REF!)*$W2271)","v":""},"","","","",24183.9869]
[null,"A6545",null,null,"Sewer Gravity",null,"SA01/01/10 - SA01/01/09",null,null,225,null,0,17959.7948,null,1,17959.7948,null,null,{"$f":"IF(Q2272=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2272,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2272,Landcost2,2,FALSE),\"Error\")))","v":0},0,2688,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17959.7948,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2272=\"\",\"\",(AD2272/#REF!)*$W2272)","v":""},"","","","",17959.7948]
[null,"A6546",null,null,"Sewer Gravity",null,"SA01/01/09 - SA01/01/08",null,null,225,null,0,22093.58,null,1,22093.58,null,null,{"$f":"IF(Q2273=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2273,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2273,Landcost2,2,FALSE),\"Error\")))","v":0},0,2689,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},22093.58,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2273=\"\",\"\",(AD2273/#REF!)*$W2273)","v":""},"","","","",22093.58]
[null,"A6544",null,null,"Sewer Gravity",null,"SA01/01/11 - SA01/01/10",null,null,225,null,0,19927.9915,null,1,19927.9915,null,null,{"$f":"IF(Q2274=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2274,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2274,Landcost2,2,FALSE),\"Error\")))","v":0},0,2690,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},19927.9915,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2274=\"\",\"\",(AD2274/#REF!)*$W2274)","v":""},"","","","",19927.9915]
[null,"A6561",null,null,"Sewer Gravity",null,"SA02A/01/01 - PSSA02A",null,null,300,null,0,3635.4140000000002,null,1,3635.4140000000002,null,null,{"$f":"IF(Q2275=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2275,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2275,Landcost2,2,FALSE),\"Error\")))","v":0},0,2691,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3635.4140000000002,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2275=\"\",\"\",(AD2275/#REF!)*$W2275)","v":""},"","","","",3635.4140000000002]
[null,"A6560",null,null,"Sewer Gravity",null,"SA02A/03/01 - SA02A/01/01",null,null,150,null,0,953.39200000000005,null,1,{"$f":"IF(M2276=\"\",\"\",M2276*O2276)","v":953.39200000000005},null,null,{"$f":"IF(Q2276=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2276,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2276,Landcost2,2,FALSE),\"Error\")))","v":0},0,2692,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},953.39200000000005,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2276=\"\",\"\",(AD2276/#REF!)*$W2276)","v":""},"","","","",953.39200000000005]
[null,"A6559",null,null,"Sewer Gravity",null,"SA02A/03/02 - SA02A/03/01",null,null,150,null,0,3063.0426000000002,null,1,3063.0426000000002,null,null,{"$f":"IF(Q2277=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2277,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2277,Landcost2,2,FALSE),\"Error\")))","v":0},0,2693,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3063.0426000000002,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2277=\"\",\"\",(AD2277/#REF!)*$W2277)","v":""},"","","","",3063.0426000000002]
[null,149168,null,null,"Sewer Gravity",null,"2_3_1 - SA02A/03/02",null,null,150,null,0,7858.0672999999997,null,1,7858.0672999999997,null,null,{"$f":"IF(Q2278=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2278,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2278,Landcost2,2,FALSE),\"Error\")))","v":0},0,2694,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7858.0672999999997,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2278=\"\",\"\",(AD2278/#REF!)*$W2278)","v":""},"","","","",7858.0672999999997]
[null,"A6562",null,null,"Sewer Rising",null,"SND-SA02A/SRM/SN02 - SND-SA02A/SRM/SN01",null,null,150,null,0,86064.676500000001,null,1,86064.676500000001,null,null,{"$f":"IF(Q2279=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2279,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2279,Landcost2,2,FALSE),\"Error\")))","v":0},0,2695,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},86064.676500000001,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2279=\"\",\"\",(AD2279/#REF!)*$W2279)","v":""},"","","","",86064.676500000001]
[null,"A6598",null,null,"Sewer Rising",null,"PSSA02 - SND-SA02A/SRM/SN02",null,null,150,null,0,6127.1331,null,1,6127.1331,null,null,{"$f":"IF(Q2280=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2280,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2280,Landcost2,2,FALSE),\"Error\")))","v":0},0,2696,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6127.1331,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2280=\"\",\"\",(AD2280/#REF!)*$W2280)","v":""},"","","","",6127.1331]
[null,"A9602",null,null,"Sewer Rising",null,"SND-SA13/SRM/SN01 - SND-SA13/SRM/SN02",null,null,150,null,0,147932.41099999999,null,1,147932.41099999999,null,null,{"$f":"IF(Q2281=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2281,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2281,Landcost2,2,FALSE),\"Error\")))","v":0},0,2697,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},147932.41099999999,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2281=\"\",\"\",(AD2281/#REF!)*$W2281)","v":""},"","","","",147932.41099999999]
[null,"A9600",null,null,"Sewer Rising",null,"PSSA13 - SND-SA13/SRM/SN01",null,null,150,null,0,25681.865000000002,null,1,25681.865000000002,null,null,{"$f":"IF(Q2282=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2282,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2282,Landcost2,2,FALSE),\"Error\")))","v":0},0,2698,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},25681.865000000002,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2282=\"\",\"\",(AD2282/#REF!)*$W2282)","v":""},"","","","",25681.865000000002]
[null,"A6597",null,null,"Sewer Rising",null,"PSSA02A - SND-SA02A/SRM/SN02",null,null,150,null,0,4389.0429000000004,null,1,4389.0429000000004,null,null,{"$f":"IF(Q2283=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2283,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2283,Landcost2,2,FALSE),\"Error\")))","v":0},0,2699,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4389.0429000000004,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2283=\"\",\"\",(AD2283/#REF!)*$W2283)","v":""},"","","","",4389.0429000000004]
[null,"A10925",null,null,"Sewer Gravity",null,"SA02A/02/ERO/01 - SA02A/02/OTH/01",null,null,300,null,0,1938.1606999999999,null,1,1938.1606999999999,null,null,{"$f":"IF(Q2284=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2284,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2284,Landcost2,2,FALSE),\"Error\")))","v":0},0,2700,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1938.1606999999999,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2284=\"\",\"\",(AD2284/#REF!)*$W2284)","v":""},"","","","",1938.1606999999999]
[null,"A10924",null,null,"Sewer Gravity",null,"SA02A/02/01 - SA02A/02/ERO/01",null,null,300,null,0,2067.3714,null,1,2067.3714,null,null,{"$f":"IF(Q2285=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2285,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2285,Landcost2,2,FALSE),\"Error\")))","v":0},0,2701,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2067.3714,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2285=\"\",\"\",(AD2285/#REF!)*$W2285)","v":""},"","","","",2067.3714]
[null,"A18436",null,null,"Sewer Rising",null,"PSSA01A - SND-SA01/SRM/01",null,null,300,null,0,9409.3639999999996,null,1,9409.3639999999996,null,null,{"$f":"IF(Q2286=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2286,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2286,Landcost2,2,FALSE),\"Error\")))","v":0},0,2702,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},9409.3639999999996,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2286=\"\",\"\",(AD2286/#REF!)*$W2286)","v":""},"","","","",9409.3639999999996]
[null,"A18452",null,null,"Sewer Gravity",null,"1A_1_C - SA01/01/01A",null,null,300,null,0,12468.833500000001,null,1,12468.833500000001,null,null,{"$f":"IF(Q2287=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2287,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2287,Landcost2,2,FALSE),\"Error\")))","v":0},0,2703,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12468.833500000001,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2287=\"\",\"\",(AD2287/#REF!)*$W2287)","v":""},"","","","",12468.833500000001]
[null,"A18453",null,null,"Sewer Gravity",null,"SA01/01/01A - PSSA01",null,null,300,null,0,8011.0640000000003,null,1,8011.0640000000003,null,null,{"$f":"IF(Q2288=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2288,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2288,Landcost2,2,FALSE),\"Error\")))","v":0},0,2704,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},8011.0640000000003,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2288=\"\",\"\",(AD2288/#REF!)*$W2288)","v":""},"","","","",8011.0640000000003]
[null,"A18587",null,null,"Sewer Gravity",null,"SA01/01/01 - SND-SA01/01/01A",null,null,300,null,0,2700.5038,null,1,2700.5038,null,null,{"$f":"IF(Q2289=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2289,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2289,Landcost2,2,FALSE),\"Error\")))","v":0},0,2705,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2700.5038,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2289=\"\",\"\",(AD2289/#REF!)*$W2289)","v":""},"","","","",2700.5038]
[null,"A18439",null,null,"Sewer Gravity",null,"SA01/01/01 - PSSA01A",null,null,600,null,0,6120.6805000000004,null,1,6120.6805000000004,null,null,{"$f":"IF(Q2290=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2290,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2290,Landcost2,2,FALSE),\"Error\")))","v":0},0,2706,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},6120.6805000000004,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2290=\"\",\"\",(AD2290/#REF!)*$W2290)","v":""},"","","","",6120.6805000000004]
[null,"A18458",null,null,"Sewer Rising",null,"SND-SA01/SRM/01 - PSSA01",null,null,300,null,0,3685.1295,null,1,3685.1295,null,null,{"$f":"IF(Q2291=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2291,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2291,Landcost2,2,FALSE),\"Error\")))","v":0},0,2707,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3685.1295,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2291=\"\",\"\",(AD2291/#REF!)*$W2291)","v":""},"","","","",3685.1295]
[null,"A18441",null,null,"Sewer Rising",null,"SND-SA01A/SRM/02 - SND-SA01A/SRM/03",null,null,300,null,0,306867.61239999998,null,1,306867.61239999998,null,null,{"$f":"IF(Q2292=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2292,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2292,Landcost2,2,FALSE),\"Error\")))","v":0},0,2708,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},306867.61239999998,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2292=\"\",\"\",(AD2292/#REF!)*$W2292)","v":""},"","","","",306867.61239999998]
[null,"A18442",null,null,"Sewer Rising",null,"SND-SA01A/SRM/03 - SND-SA01A/SRM/04",null,null,300,null,0,45419.466800000002,null,1,45419.466800000002,null,null,{"$f":"IF(Q2293=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2293,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2293,Landcost2,2,FALSE),\"Error\")))","v":0},0,2709,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},45419.466800000002,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2293=\"\",\"\",(AD2293/#REF!)*$W2293)","v":""},"","","","",45419.466800000002]
[null,"A18443",null,null,"Sewer Rising",null,"SND-SA01A/SRM/04 - SND-SA01A/SRM/05",null,null,300,null,0,99839.985199999996,null,1,99839.985199999996,null,null,{"$f":"IF(Q2294=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2294,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2294,Landcost2,2,FALSE),\"Error\")))","v":0},0,2710,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},99839.985199999996,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2294=\"\",\"\",(AD2294/#REF!)*$W2294)","v":""},"","","","",99839.985199999996]
[null,"A18444",null,null,"Sewer Rising",null,"SND-SA01A/SRM/05 - SND-SA01A/SRM/06",null,null,300,null,0,105329.3541,null,1,105329.3541,null,null,{"$f":"IF(Q2295=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2295,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2295,Landcost2,2,FALSE),\"Error\")))","v":0},0,2711,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},105329.3541,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2295=\"\",\"\",(AD2295/#REF!)*$W2295)","v":""},"","","","",105329.3541]
[null,"A18445",null,null,"Sewer Rising",null,"SND-SA01A/SRM/06 - SND-SA01A/SRM/07",null,null,300,null,0,216194.264,null,1,216194.264,null,null,{"$f":"IF(Q2296=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2296,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2296,Landcost2,2,FALSE),\"Error\")))","v":0},0,2712,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},216194.264,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2296=\"\",\"\",(AD2296/#REF!)*$W2296)","v":""},"","","","",216194.264]
[null,"A18446",null,null,"Sewer Rising",null,"SND-SA01A/SRM/07 - SND-SA01A/SRM/08",null,null,300,null,0,171972.71,null,1,171972.71,null,null,{"$f":"IF(Q2297=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2297,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2297,Landcost2,2,FALSE),\"Error\")))","v":0},0,2713,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},171972.71,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2297=\"\",\"\",(AD2297/#REF!)*$W2297)","v":""},"","","","",171972.71]
[null,"A18447",null,null,"Sewer Rising",null,"SND-SA01A/SRM/08 - SND-SA01A/SRM/09",null,null,300,null,0,439735.2022,null,1,439735.2022,null,null,{"$f":"IF(Q2298=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2298,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2298,Landcost2,2,FALSE),\"Error\")))","v":0},0,2714,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},439735.2022,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2298=\"\",\"\",(AD2298/#REF!)*$W2298)","v":""},"","","","",439735.2022]
[null,"A18448",null,null,"Sewer Rising",null,"SND-SA01A/SRM/09 - SND-SA01A/SRM/10",null,null,350,null,0,106065.84110000001,null,1,106065.84110000001,null,null,{"$f":"IF(Q2299=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2299,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2299,Landcost2,2,FALSE),\"Error\")))","v":0},0,2715,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},106065.84110000001,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2299=\"\",\"\",(AD2299/#REF!)*$W2299)","v":""},"","","","",106065.84110000001]
[null,"A18450",null,null,"Sewer Rising",null,"SND-SA01A/SRM/11 - SND-SA01A/SRM/12",null,null,337,null,0,27115.674200000001,null,1,27115.674200000001,null,null,{"$f":"IF(Q2300=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2300,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2300,Landcost2,2,FALSE),\"Error\")))","v":0},0,2716,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},27115.674200000001,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2300=\"\",\"\",(AD2300/#REF!)*$W2300)","v":""},"","","","",27115.674200000001]
[null,"A18451",null,null,"Sewer Rising",null,"SND-SA01A/SRM/12 - SND-SA01A/SRM/13",null,null,300,null,0,272443.58929999999,null,1,272443.58929999999,null,null,{"$f":"IF(Q2301=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2301,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2301,Landcost2,2,FALSE),\"Error\")))","v":0},0,2717,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},272443.58929999999,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2301=\"\",\"\",(AD2301/#REF!)*$W2301)","v":""},"","","","",272443.58929999999]
[null,"A6330",null,null,"Sewer Rising",null,"SND-SWTP-ERM-01 - SND-SWTP-ERM-02",null,null,200,null,0,17843.181199999999,null,1,17843.181199999999,null,null,{"$f":"IF(Q2302=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2302,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2302,Landcost2,2,FALSE),\"Error\")))","v":0},0,2718,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17843.181199999999,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2302=\"\",\"\",(AD2302/#REF!)*$W2302)","v":""},"","","","",17843.181199999999]
[null,"A6331",null,null,"Sewer Rising",null,"SND-SWTP-ERM-03 - SND-SWTP-ERM-02",null,null,200,null,0,13664.729600000001,null,1,13664.729600000001,null,null,{"$f":"IF(Q2303=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2303,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2303,Landcost2,2,FALSE),\"Error\")))","v":0},0,2719,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},13664.729600000001,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2303=\"\",\"\",(AD2303/#REF!)*$W2303)","v":""},"","","","",13664.729600000001]
[null,"A18437",null,null,"Sewer Gravity",null,"SA01/01/01A - SND-SA01/01/01A",null,null,300,null,0,17882.762299999999,null,1,17882.762299999999,null,null,{"$f":"IF(Q2304=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2304,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2304,Landcost2,2,FALSE),\"Error\")))","v":0},0,2720,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17882.762299999999,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2304=\"\",\"\",(AD2304/#REF!)*$W2304)","v":""},"","","","",17882.762299999999]
[null,"A18454",null,null,"Sewer Gravity",null,"SND-SA01/01/01A - SA01/01/01A",null,null,300,null,0,12224.079599999999,null,1,12224.079599999999,null,null,{"$f":"IF(Q2305=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2305,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2305,Landcost2,2,FALSE),\"Error\")))","v":0},0,2721,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12224.079599999999,null,null,null,null,"y",null,null,{"$f":"IF(X2305=\"y\",AE$14,IF(AND(X2305>0,X2305<=1),X2305*AE$14,\"\"))","v":""},{"$f":"IF(Y2305=\"y\",AF$14,IF(AND(Y2305>0,Y2305<=1),Y2305*AF$14,\"\"))","v":""},{"$f":"IF(Z2305=\"y\",AG$14,IF(AND(Z2305>0,Z2305<=1),Z2305*AG$14,\"\"))","v":""},{"$f":"IF(AA2305=\"y\",AH$14,IF(AND(AA2305>0,AA2305<=1),AA2305*AH$14,\"\"))","v":""},{"$f":"IF(AB2305=\"y\",AI$14,IF(AND(AB2305>0,AB2305<=1),AB2305*AI$14,\"\"))","v":9593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2305=\"\",\"\",(AD2305/#REF!)*$W2305)","v":""},"","","","",12224.079599999999]
[null,"A18440",null,null,"Sewer Rising",null,"SND-SA01A/SRM/01 - SND-SA01A/SRM/02",null,null,300,null,0,12510.277599999999,null,1,12510.277599999999,null,null,{"$f":"IF(Q2306=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2306,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2306,Landcost2,2,FALSE),\"Error\")))","v":0},0,2722,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12510.277599999999,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2306=\"\",\"\",(AD2306/#REF!)*$W2306)","v":""},"","","","",12510.277599999999]
[null,"A18449",null,null,"Sewer Rising",null,"SND-SA01A/SRM/10 - SND-SA01A/SRM/11",null,null,300,null,0,12306.8585,null,1,12306.8585,null,null,{"$f":"IF(Q2307=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2307,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2307,Landcost2,2,FALSE),\"Error\")))","v":0},0,2723,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},12306.8585,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2307=\"\",\"\",(AD2307/#REF!)*$W2307)","v":""},"","","","",12306.8585]
[null,124544,null,null,"Sewer Rising",null,"SND-SF02/RISE/ND1 - SND-SF01/RISE/ND1",null,null,150,null,0,108326.35,null,1,108326.35,null,null,{"$f":"IF(Q2308=\"\",'Unit Rates - Land'!landcst,IF($E$8=\"Landuse\",VLOOKUP(Q2308,LAndcost3,2,FALSE),IF($E$8=\"Location\",VLOOKUP(Q2308,Landcost2,2,FALSE),\"Error\")))","v":0},0,2724,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(U2308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},108326.35,null,null,null,null,"y",null,null,"","","","",9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9593,{"$f":"IF(AD2308=\"\",\"\",(AD2308/#REF!)*$W2308)","v":""},"","","","",108326.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$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":807,"n_cols":97,"rows_kept":807,"cut":false,"hidden":false,"merged":[[10,78,11,78],[10,79,11,79],[10,80,11,80],[10,81,11,81],[10,82,11,82],[10,95,11,95],[10,96,11,96],[4,1,4,17],[10,89,11,89],[10,90,11,90],[10,91,11,91],[10,92,11,92],[10,93,11,93],[10,94,11,94],[10,83,11,83],[10,84,11,84],[10,85,11,85],[10,86,11,86],[10,87,11,87],[10,88,11,88],[10,77,11,77],[10,74,11,74],[10,75,11,75],[10,76,11,76],[10,64,11,64],[10,66,11,66],[10,67,11,67],[10,68,11,68],[10,69,11,69],[10,70,11,70],[10,71,11,71],[10,72,11,72],[10,73,11,73],[10,63,11,63],[10,52,11,52],[10,53,11,53],[10,54,11,54],[10,55,11,55],[10,56,11,56],[10,57,11,57],[10,58,11,58],[10,59,11,59],[10,60,11,60],[10,61,11,61],[10,62,11,62],[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],[10,35,11,35],[10,36,11,36],[10,37,11,37],[10,38,11,38],[10,39,11,39],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,34,11,34],[10,32,11,32],[1,1,1,17],[2,1,2,17],[7,1,7,2],[9,21,9,32],[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],[10,21,11,21],[10,22,11,22]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Transport"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand Road Transport'!$C8","v":"Regional - North West"},{"$f":"'Catchment Demand Road Transport'!$C9","v":"Rural View (include Shoal Point Bucasia)"},{"$f":"'Catchment Demand Road Transport'!$C10","v":"North Mackay"},{"$f":"'Catchment Demand Road Transport'!$C11","v":"Port "},{"$f":"'Catchment Demand Road Transport'!$C12","v":"Mackay CBD "},{"$f":"'Catchment Demand Road Transport'!$C13","v":"Ooralea"},{"$f":"'Catchment Demand Road Transport'!$C14","v":"Paget "},{"$f":"'Catchment Demand Road Transport'!$C15","v":"Rosella "},{"$f":"'Catchment Demand Road Transport'!$C16","v":"Regional - South West"},{"$f":"'Catchment Demand Road Transport'!$C17","v":"Regional - South Mackay"},{"$f":"'Catchment Demand Road Transport'!$C18","v":"Externals"},null,null,{"$f":"V11","v":"Regional - North West"},"Rural View (include Shoal Point Bucasia)","North Mackay","Port ","Mackay CBD ","Ooralea","Paget ","Rosella ","Regional - South West","Regional - South Mackay","Externals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS",null,{"$f":"V11","v":"Regional - North West"},"Rural View (include Shoal Point Bucasia)","North Mackay","Port ","Mackay CBD ","Ooralea","Paget ","Rosella ","Regional - South West","Regional - South Mackay","Externals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Hiercahy/name","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Replacement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"V13+1","v":2},{"$f":"W13+1","v":3},4,5,6,7,8,9,10,11,{"$f":"#REF!+1","v":{"$error":"#REF!"}}]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Arterial, Subarterial, Collector",null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(V11,Roadcatch,6,FALSE),\"\")","v":13661},51702,110010,8635,109515,21160,32604,3379,26511,31069,12759,"",null,{"$f":"V14","v":13661},51702,110010,8635,109515,21160,32604,3379,26511,31069,12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BO15:BO772)","v":204793870.62913743},26983401.824167632,133690655.49715398,4586316.0394197609,123848740.41425805,34683830.530377612,57811857.343615934,2509402.9310377957,122369923.37174107,83941173.720717922,12605050.836895404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CS15:CS772)","v":0}]
[null,null,null,null,"10721/10 - MALCOMSON STREET",null,null,197.62738379999999,"Arterial",3504.05,{"$f":"IF(J15=\"\",\"\",(J15*H15))","v":692496.23420438997},null,{"$f":"IF(L15=\"\",1,VLOOKUP(L15,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K15=\"\",\"\",K15*M15)","v":692496.23420438997},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},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N15+R15)*T15,0)","v":759055.17696023115},0,0,"y",0,0,0,0,0,0,0,0,null,null,{"$f":"IF(V15=\"y\",AI$14,IF(AND(V15>0,V15<=1),V15*AI$14,\"\"))","v":""},{"$f":"IF(W15=\"y\",AJ$14,IF(AND(W15>0,W15<=1),W15*AJ$14,\"\"))","v":""},{"$f":"IF(X15=\"y\",AK$14,IF(AND(X15>0,X15<=1),X15*AK$14,\"\"))","v":110010},{"$f":"IF(Y15=\"y\",AL$14,IF(AND(Y15>0,Y15<=1),Y15*AL$14,\"\"))","v":""},{"$f":"IF(Z15=\"y\",AM$14,IF(AND(Z15>0,Z15<=1),Z15*AM$14,\"\"))","v":""},{"$f":"IF(AA15=\"y\",AN$14,IF(AND(AA15>0,AA15<=1),AA15*AN$14,\"\"))","v":""},{"$f":"IF(AB15=\"y\",AO$14,IF(AND(AB15>0,AB15<=1),AB15*AO$14,\"\"))","v":""},{"$f":"IF(AC15=\"y\",AP$14,IF(AND(AC15>0,AC15<=1),AC15*AP$14,\"\"))","v":""},{"$f":"IF(AD15=\"y\",AQ$14,IF(AND(AD15>0,AD15<=1),AD15*AQ$14,\"\"))","v":""},{"$f":"IF(AE15=\"y\",AR$14,IF(AND(AE15>0,AE15<=1),AE15*AR$14,\"\"))","v":""},{"$f":"IF(AF15=\"y\",AS$14,IF(AND(AF15>0,AF15<=1),AF15*AS$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI15:BL15)","v":110010},null,{"$f":"IF(AI15=\"\",\"\",(AI15/$BM15)*$U15)","v":""},{"$f":"IF(AJ15=\"\",\"\",(AJ15/$BM15)*$U15)","v":""},{"$f":"IF(AK15=\"\",\"\",(AK15/$BM15)*$U15)","v":759055.17696023115},{"$f":"IF(AL15=\"\",\"\",(AL15/$BM15)*$U15)","v":""},{"$f":"IF(AM15=\"\",\"\",(AM15/$BM15)*$U15)","v":""},{"$f":"IF(AN15=\"\",\"\",(AN15/$BM15)*$U15)","v":""},{"$f":"IF(AO15=\"\",\"\",(AO15/$BM15)*$U15)","v":""},{"$f":"IF(AP15=\"\",\"\",(AP15/$BM15)*$U15)","v":""},{"$f":"IF(AQ15=\"\",\"\",(AQ15/$BM15)*$U15)","v":""},{"$f":"IF(AR15=\"\",\"\",(AR15/$BM15)*$U15)","v":""},{"$f":"IF(AS15=\"\",\"\",(AS15/$BM15)*$U15)","v":""},{"$f":"IF(AT15=\"\",\"\",(AT15/$BM15)*$U15)","v":""},{"$f":"IF(AU15=\"\",\"\",(AU15/$BM15)*$U15)","v":""},{"$f":"IF(AV15=\"\",\"\",(AV15/$BM15)*$U15)","v":""},{"$f":"IF(AW15=\"\",\"\",(AW15/$BM15)*$U15)","v":""},{"$f":"IF(AX15=\"\",\"\",(AX15/$BM15)*$U15)","v":""},{"$f":"IF(AY15=\"\",\"\",(AY15/$BM15)*$U15)","v":""},{"$f":"IF(AZ15=\"\",\"\",(AZ15/$BM15)*$U15)","v":""},{"$f":"IF(BA15=\"\",\"\",(BA15/$BM15)*$U15)","v":""},{"$f":"IF(BB15=\"\",\"\",(BB15/$BM15)*$U15)","v":""},{"$f":"IF(BC15=\"\",\"\",(BC15/$BM15)*$U15)","v":""},{"$f":"IF(BD15=\"\",\"\",(BD15/$BM15)*$U15)","v":""},{"$f":"IF(BE15=\"\",\"\",(BE15/$BM15)*$U15)","v":""},{"$f":"IF(BF15=\"\",\"\",(BF15/$BM15)*$U15)","v":""},{"$f":"IF(BG15=\"\",\"\",(BG15/$BM15)*$U15)","v":""},{"$f":"IF(BH15=\"\",\"\",(BH15/$BM15)*$U15)","v":""},{"$f":"IF(BI15=\"\",\"\",(BI15/$BM15)*$U15)","v":""},{"$f":"IF(BJ15=\"\",\"\",(BJ15/$BM15)*$U15)","v":""},{"$f":"IF(BK15=\"\",\"\",(BK15/$BM15)*$U15)","v":""},{"$f":"IF(BL15=\"\",\"\",(BL15/$BM15)*$U15)","v":""},{"$f":"IF(SUM(BO15:CR15)=U15,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"10721/14 - MALCOMSON STREET",null,null,138.75049702000001,"Arterial",3504.05,{"$f":"IF(J16=\"\",\"\",(J16*H16))","v":486188.67908293108},null,1,{"$f":"IF(K16=\"\",\"\",K16*M16)","v":486188.67908293108},null,null,{"$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},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N16+R16)*T16,0)","v":532918.47032403084},0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI16:BL16)","v":110010},null,"","",532918.47032403084,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/6 - MALCOMSON STREET",null,null,110.00451206,"Arterial",3504.05,385461.31048384303,null,1,385461.31048384303,null,null,{"$f":"IF(O17=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O17,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O17,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},422509.73909885454,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI17:BL17)","v":110010},null,"","",422509.73909885454,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11886/1 - WEBBERLEY STREET",null,null,310.53745636000002,"Controlled Distributor",4701.0249999999996,1459844.3457847689,null,1,1459844.3457847689,null,null,{"$f":"IF(O18=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O18,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O18,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1600156.5835186834,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI18:BL18)","v":109515},null,"","","","",1600156.5835186834,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/5 - MILTON STREET",null,null,291.33557968999997,"Arterial",3504.05,1020854.4380127444,null,1,1020854.4380127444,null,null,{"$f":"IF(O19=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O19,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O19,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1118973.3717276708,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1118973.3717276708,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/6 - MILTON STREET",null,null,296.25109492000001,"Arterial",3504.05,1038078.6491544261,null,1,1038078.6491544261,null,null,{"$f":"IF(O20=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O20,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O20,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1137853.0796457513,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1137853.0796457513,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/7 - MILTON STREET",null,null,296.97215076999998,"Arterial",3504.05,1040605.2649056185,null,1,1040605.2649056185,null,null,{"$f":"IF(O21=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O21,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O21,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1140622.5398556474,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1140622.5398556474,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11809/3 - PARADISE STREET",null,null,365.17456781999999,"Arterial",3504.05,1279589.9443696709,null,1,1279589.9443696709,null,null,{"$f":"IF(O22=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O22,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O22,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1402577.116936899,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1402577.116936899,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11606/2 - ARCHIBALD STREET",null,null,363.44831144,"Arterial",3504.05,1273541.0557013322,null,1,1273541.0557013322,null,null,{"$f":"IF(O23=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O23,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O23,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1395946.8422411331,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1395946.8422411331,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11809/2 - PARADISE STREET",null,null,326.46885014999998,"Arterial",3504.05,1143963.1743681075,null,1,1143963.1743681075,null,null,{"$f":"IF(O24=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O24,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O24,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1253914.6451151443,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1253914.6451151443,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10023/5 - EAGLEMOUNT ROAD",null,null,248.16111613999999,"Controlled Distributor",4701.0249999999996,1166611.6110020434,null,1,1166611.6110020434,null,null,{"$f":"IF(O25=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O25,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O25,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1278739.9253519331,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1278739.9253519331,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10055/5 - OAK STREET",null,null,212.02290853,"Controlled Distributor",4701.0249999999996,996724.99357224314,null,1,996724.99357224314,null,null,{"$f":"IF(O26=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O26,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O26,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1092524.7373307205,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1092524.7373307205,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10023/6 - EAGLEMOUNT ROAD",null,null,367.14347643000002,"Controlled Distributor",4701.0249999999996,1725950.6612843408,null,1,1725950.6612843408,null,null,{"$f":"IF(O27=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O27,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O27,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1891839.5796490933,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1891839.5796490933,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10568/3 - HILL END ROAD",null,null,177.55270870000001,"Controlled Distributor",4701.0249999999996,834679.72241641744,null,1,834679.72241641744,null,null,{"$f":"IF(O28=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O28,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O28,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},914904.56281226943,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",914904.56281226943,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11861/9 - SYDNEY STREET",null,null,176.49589384000001,"Arterial Main Street",4701.0249999999996,829711.60933918599,null,1,829711.60933918599,null,null,{"$f":"IF(O29=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O29,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O29,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},909458.94193415891,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",909458.94193415891,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/18 - MILTON STREET",null,null,228.35889478999999,"Arterial",3504.05,800180.98528889951,null,1,800180.98528889951,null,null,{"$f":"IF(O30=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O30,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O30,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},877089.99614488787,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",877089.99614488787,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/11 - SHAKESPEARE STREET",null,null,243.53011828999999,"Controlled Distributor",4701.0249999999996,1144841.1743342471,null,1,1144841.1743342471,null,null,{"$f":"IF(O31=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O31,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O31,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1254877.0336260868,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1254877.0336260868,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11622/5 - BOUNDARY ROAD EAST",null,null,71.696105869999997,"Controlled Distributor",4701.0249999999996,337045.18609751674,null,1,337045.18609751674,null,null,{"$f":"IF(O32=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O32,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O32,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},369440.12218459911,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",369440.12218459911,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11809/1 - PARADISE STREET",null,null,303.57679106000001,"Arterial",3504.05,1063748.2547137931,null,1,1063748.2547137931,null,null,{"$f":"IF(O33=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O33,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O33,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1165989.9070073478,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1165989.9070073478,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11606/7 - ARCHIBALD STREET",null,null,401.10808406000001,"Arterial",3504.05,1405502.7819504431,null,1,1405502.7819504431,null,null,{"$f":"IF(O34=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O34,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O34,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1540592.0063914878,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1540592.0063914878,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11622/2 - BOUNDARY ROAD EAST",null,null,313.4907078,"Controlled Distributor",4701.0249999999996,1473727.6546354948,null,1,1473727.6546354948,null,null,{"$f":"IF(O35=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O35,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O35,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1615374.2799276591,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1615374.2799276591,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11200/4 - CONNORS ROAD",null,null,283.120205,"Arterial",3504.05,992067.35433025006,null,1,992067.35433025006,null,null,{"$f":"IF(O36=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O36,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O36,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1087419.4313313172,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1087419.4313313172,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11200/2 - CONNORS ROAD",null,null,317.85990908000002,"Arterial",3504.05,1113797.0144117742,null,1,1113797.0144117742,null,null,{"$f":"IF(O37=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O37,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O37,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1220849.0791916382,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1220849.0791916382,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10934/2 - CREEK STREET",null,null,219.64197798000001,"Controlled Distributor",4701.0249999999996,1032542.4295334294,null,1,1032542.4295334294,null,null,{"$f":"IF(O38=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O38,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O38,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1131784.748936438,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1131784.748936438,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12058/8 - RON SEARLE DRIVE",null,null,63.208794179999998,"Traffic Distributor",2683.165,169599.62423597969,null,1,169599.62423597969,null,null,{"$f":"IF(O39=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O39,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O39,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},185900.61061448898,0,0,0,"y",0,0,0,0,0,0,0,null,null,"","","",8635,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8635,null,"","","",185900.61061448898,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12058/2 - RON SEARLE DRIVE",null,null,430.41848825,"Traffic Distributor",2683.165,1154883.8230253111,null,1,1154883.8230253111,null,null,{"$f":"IF(O40=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O40,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O40,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1265884.9266698707,0,0,0,"y",0,0,0,0,0,0,0,null,null,"","","",8635,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8635,null,"","","",1265884.9266698707,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/11 - MALCOMSON STREET",null,null,297.30203062999999,"Arterial",3504.05,1041761.1804290515,null,1,1041761.1804290515,null,null,{"$f":"IF(O41=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O41,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O41,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1141889.5556441138,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1141889.5556441138,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10370/1 - BALL BAY ROAD",null,null,513.63084418999995,"Traffic Distributor",2683.165,1378156.3040510612,null,1,1378156.3040510612,null,null,{"$f":"IF(O42=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O42,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O42,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1510617.1349107747,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1510617.1349107747,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10370/2 - BALL BAY ROAD",null,null,492.70314095999998,"Traffic Distributor",2683.165,1322003.8232139384,null,1,1322003.8232139384,null,null,{"$f":"IF(O43=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O43,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O43,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1449067.5853633354,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1449067.5853633354,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10370/3 - BALL BAY ROAD",null,null,497.90500291000001,"Traffic Distributor",2683.165,1335961.2771330101,null,1,1335961.2771330101,null,null,{"$f":"IF(O44=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O44,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O44,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1464366.5532582689,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1464366.5532582689,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10370/4 - BALL BAY ROAD",null,null,496.35503770999998,"Traffic Distributor",2683.165,1331802.4647571521,null,1,1331802.4647571521,null,null,{"$f":"IF(O45=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O45,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O45,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1459808.0186295165,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1459808.0186295165,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10370/5 - BALL BAY ROAD",null,null,344.03974588,"Traffic Distributor",2683.165,923115.40475411015,null,1,923115.40475411015,null,null,{"$f":"IF(O46=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O46,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O46,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1011840.198258084,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1011840.198258084,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/2 - CAPE HILLSBOROUGH ROAD",null,null,501.43575785000002,"Traffic Distributor",2683.165,1345434.8752115953,null,1,1345434.8752115953,null,null,{"$f":"IF(O47=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O47,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O47,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1474750.7016634257,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1474750.7016634257,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/4 - CAPE HILLSBOROUGH ROAD",null,null,432.91413044000001,"Traffic Distributor",2683.165,1161580.0428020426,null,1,1161580.0428020426,null,null,{"$f":"IF(O48=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O48,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O48,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1273224.750392423,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1273224.750392423,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/5 - CAPE HILLSBOROUGH ROAD",null,null,502.65130532000001,"Traffic Distributor",2683.165,1348696.3896389378,null,1,1348696.3896389378,null,null,{"$f":"IF(O49=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O49,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O49,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1478325.6949825576,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1478325.6949825576,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/6 - CAPE HILLSBOROUGH ROAD",null,null,488.57539808000001,"Traffic Distributor",2683.165,1310928.4079893231,null,1,1310928.4079893231,null,null,{"$f":"IF(O50=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O50,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O50,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1436927.6619269473,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1436927.6619269473,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/7 - CAPE HILLSBOROUGH ROAD",null,null,506.48608739999997,"Traffic Distributor",2683.165,1358985.742698621,null,1,1358985.742698621,null,null,{"$f":"IF(O51=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O51,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O51,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1489604.0042667913,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1489604.0042667913,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/8 - CAPE HILLSBOROUGH ROAD",null,null,504.75000662999997,"Traffic Distributor",2683.165,1354327.5515393838,null,1,1354327.5515393838,null,null,{"$f":"IF(O52=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O52,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O52,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1484498.093302883,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1484498.093302883,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/9 - CAPE HILLSBOROUGH ROAD",null,null,498.14907090000003,"Traffic Distributor",2683.165,1336616.1518213986,null,1,1336616.1518213986,null,null,{"$f":"IF(O53=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O53,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O53,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1465084.3709126171,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1465084.3709126171,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/10 - CAPE HILLSBOROUGH ROAD",null,null,381.27704806000003,"Traffic Distributor",2683.165,1023029.23065791,null,1,1023029.23065791,null,null,{"$f":"IF(O54=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O54,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O54,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1121357.1935227807,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1121357.1935227807,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/11 - CAPE HILLSBOROUGH ROAD",null,null,216.09638835000001,"Traffic Distributor",2683.165,579822.26584712777,null,1,579822.26584712777,null,null,{"$f":"IF(O55=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O55,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O55,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},635551.60428233235,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,635551.60428233235,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/12 - CAPE HILLSBOROUGH ROAD",null,null,279.14662054000001,"Traffic Distributor",2683.165,748996.44210120908,null,1,748996.44210120908,null,null,{"$f":"IF(O56=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O56,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O56,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},820985.87518660142,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,820985.87518660142,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/13 - CAPE HILLSBOROUGH ROAD",null,null,467.10454749000002,"Traffic Distributor",2683.165,1253318.5731660058,null,1,1253318.5731660058,null,null,{"$f":"IF(O57=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O57,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O57,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1373780.6855152948,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1373780.6855152948,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/14 - CAPE HILLSBOROUGH ROAD",null,null,533.19423424000001,"Traffic Distributor",2683.165,1430648.1075145695,null,1,1430648.1075145695,null,null,{"$f":"IF(O58=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O58,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O58,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1568154.1628380558,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1568154.1628380558,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/15 - CAPE HILLSBOROUGH ROAD",null,null,502.33408501000002,"Traffic Distributor",2683.165,1347845.2352058566,null,1,1347845.2352058566,null,null,{"$f":"IF(O59=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O59,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O59,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1477392.7322501824,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1477392.7322501824,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/16 - CAPE HILLSBOROUGH ROAD",null,null,503.04828767999999,"Traffic Distributor",2683.165,1349761.5588129072,null,1,1349761.5588129072,null,null,{"$f":"IF(O60=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O60,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O60,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S60,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1479493.242379792,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1479493.242379792,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/17 - CAPE HILLSBOROUGH ROAD",null,null,502.15616646000001,"Traffic Distributor",2683.165,1347367.8503796458,null,1,1347367.8503796458,null,null,{"$f":"IF(O61=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O61,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O61,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1476869.4638108183,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1476869.4638108183,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/18 - CAPE HILLSBOROUGH ROAD",null,null,503.89555894,"Traffic Distributor",2683.165,1352034.9274032451,null,1,1352034.9274032451,null,null,{"$f":"IF(O62=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O62,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O62,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1481985.1146996715,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1481985.1146996715,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/20 - CAPE HILLSBOROUGH ROAD",null,null,306.51708578,"Traffic Distributor",2683.165,822435.91646689374,null,1,822435.91646689374,null,null,{"$f":"IF(O63=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O63,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O63,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},901483.94933794497,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,901483.94933794497,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/21 - CAPE HILLSBOROUGH ROAD",null,null,272.78539159000002,"Traffic Distributor",2683.165,731928.21522558236,null,1,731928.21522558236,null,null,{"$f":"IF(O64=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O64,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O64,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},802277.14388734591,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,802277.14388734591,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/1 - CAPE HILLSBOROUGH ROAD",null,null,513.16502437999998,"Traffic Distributor",2683.165,1376906.4326405625,null,1,1376906.4326405625,null,null,{"$f":"IF(O65=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O65,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O65,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1509247.1327103099,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1509247.1327103099,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/19 - CAPE HILLSBOROUGH ROAD",null,null,499.14219104,"Traffic Distributor",2683.165,1339280.8570218417,null,1,1339280.8570218417,null,null,{"$f":"IF(O66=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O66,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O66,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1468005.1929728163,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1468005.1929728163,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10185/2 - BALD HILL ROAD",null,null,287.81009553000001,"Arterial",3504.05,1008500.9652418966,null,1,1008500.9652418966,null,null,{"$f":"IF(O67=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O67,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O67,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1105432.5508581933,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1105432.5508581933,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10637/10 - CONDER PARADE",null,null,189.66218863,"Traffic Distributor",2683.165,508894.94635541394,null,1,508894.94635541394,null,null,{"$f":"IF(O68=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O68,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O68,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},557807.13956339855,0,0,0,0,0,0,0,0,0,0,"y",null,null,"","","","","","","","","","",12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12759,null,"","","","","","","","","","",557807.13956339855,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10185/3 - BALD HILL ROAD",null,null,347.59017374000001,"Arterial",3504.05,1217973.3482936472,null,1,1217973.3482936472,null,null,{"$f":"IF(O69=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O69,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O69,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1335038.2713402759,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1335038.2713402759,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10207/2 - FARLEIGH-DUMBLETON ROAD",null,null,500.62467734000001,"Traffic Distributor",2683.165,1343258.6123749812,null,1,1343258.6123749812,null,null,{"$f":"IF(O70=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O70,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O70,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1472365.2683701226,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1472365.2683701226,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10207/3 - FARLEIGH-DUMBLETON ROAD",null,null,488.29128635000001,"Traffic Distributor",2683.165,1310166.0893392977,null,1,1310166.0893392977,null,null,{"$f":"IF(O71=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O71,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O71,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1436092.0733862242,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1436092.0733862242,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10207/4 - FARLEIGH-DUMBLETON ROAD",null,null,201.07433212999999,"Traffic Distributor",2683.165,539515.61036959139,null,1,539515.61036959139,null,null,{"$f":"IF(O72=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O72,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O72,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},591370.89398384665,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,591370.89398384665,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10207/5 - FARLEIGH-DUMBLETON ROAD",null,null,495.07075165999998,"Traffic Distributor",2683.165,1328356.5133778038,null,1,1328356.5133778038,null,null,{"$f":"IF(O73=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O73,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O73,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1456030.861289372,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1456030.861289372,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10207/6 - FARLEIGH-DUMBLETON ROAD",null,null,494.09909671999998,"Traffic Distributor",2683.165,1325749.4028507187,null,1,1325749.4028507187,null,null,{"$f":"IF(O74=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O74,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O74,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1453173.169586882,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1453173.169586882,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10207/7 - FARLEIGH-DUMBLETON ROAD",null,null,505.65791881000001,"Traffic Distributor",2683.165,1356763.6297238336,null,1,1356763.6297238336,null,null,{"$f":"IF(O75=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O75,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O75,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1487168.3139713188,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1487168.3139713188,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/2 - FARLEIGH-HABANA ROAD",null,null,510.48566926000001,"Arterial",3504.05,1788767.3093705031,null,1,1788767.3093705031,null,null,{"$f":"IF(O76=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O76,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O76,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1960693.8196780975,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1960693.8196780975,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/3 - FARLEIGH-HABANA ROAD",null,null,490.26858558999999,"Arterial",3504.05,1717925.6373366395,null,1,1717925.6373366395,null,null,{"$f":"IF(O77=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O77,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O77,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1883043.2343812655,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1883043.2343812655,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/4 - FARLEIGH-HABANA ROAD",null,null,312.61612664,"Arterial",3504.05,1095422.5385528922,null,1,1095422.5385528922,null,null,{"$f":"IF(O78=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O78,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O78,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1200708.5494158491,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1200708.5494158491,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/5 - FARLEIGH-HABANA ROAD",null,null,495.24987205999997,"Arterial",3504.05,{"$f":"IF(J79=\"\",\"\",(J79*H79))","v":1735380.3141918429},null,{"$f":"IF(L79=\"\",1,VLOOKUP(L79,Roadsitecond,2,FALSE))","v":1},1735380.3141918429,null,null,{"$f":"IF(O79=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O79,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O79,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1902175.5591141675,"y",0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(V79=\"y\",AI$14,IF(AND(V79>0,V79<=1),V79*AI$14,\"\"))","v":13661},{"$f":"IF(W79=\"y\",AJ$14,IF(AND(W79>0,W79<=1),W79*AJ$14,\"\"))","v":""},{"$f":"IF(X79=\"y\",AK$14,IF(AND(X79>0,X79<=1),X79*AK$14,\"\"))","v":""},{"$f":"IF(Y79=\"y\",AL$14,IF(AND(Y79>0,Y79<=1),Y79*AL$14,\"\"))","v":""},{"$f":"IF(Z79=\"y\",AM$14,IF(AND(Z79>0,Z79<=1),Z79*AM$14,\"\"))","v":""},{"$f":"IF(AA79=\"y\",AN$14,IF(AND(AA79>0,AA79<=1),AA79*AN$14,\"\"))","v":""},{"$f":"IF(AB79=\"y\",AO$14,IF(AND(AB79>0,AB79<=1),AB79*AO$14,\"\"))","v":""},{"$f":"IF(AC79=\"y\",AP$14,IF(AND(AC79>0,AC79<=1),AC79*AP$14,\"\"))","v":""},{"$f":"IF(AD79=\"y\",AQ$14,IF(AND(AD79>0,AD79<=1),AD79*AQ$14,\"\"))","v":""},{"$f":"IF(AE79=\"y\",AR$14,IF(AND(AE79>0,AE79<=1),AE79*AR$14,\"\"))","v":""},{"$f":"IF(AF79=\"y\",AS$14,IF(AND(AF79>0,AF79<=1),AF79*AS$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,{"$f":"IF(AI79=\"\",\"\",(AI79/$BM79)*$U79)","v":1902175.5591141675},{"$f":"IF(AJ79=\"\",\"\",(AJ79/$BM79)*$U79)","v":""},{"$f":"IF(AK79=\"\",\"\",(AK79/$BM79)*$U79)","v":""},{"$f":"IF(AL79=\"\",\"\",(AL79/$BM79)*$U79)","v":""},{"$f":"IF(AM79=\"\",\"\",(AM79/$BM79)*$U79)","v":""},{"$f":"IF(AN79=\"\",\"\",(AN79/$BM79)*$U79)","v":""},{"$f":"IF(AO79=\"\",\"\",(AO79/$BM79)*$U79)","v":""},{"$f":"IF(AP79=\"\",\"\",(AP79/$BM79)*$U79)","v":""},{"$f":"IF(AQ79=\"\",\"\",(AQ79/$BM79)*$U79)","v":""},{"$f":"IF(AR79=\"\",\"\",(AR79/$BM79)*$U79)","v":""},{"$f":"IF(AS79=\"\",\"\",(AS79/$BM79)*$U79)","v":""},{"$f":"IF(AT79=\"\",\"\",(AT79/$BM79)*$U79)","v":""},{"$f":"IF(AU79=\"\",\"\",(AU79/$BM79)*$U79)","v":""},{"$f":"IF(AV79=\"\",\"\",(AV79/$BM79)*$U79)","v":""},{"$f":"IF(AW79=\"\",\"\",(AW79/$BM79)*$U79)","v":""},{"$f":"IF(AX79=\"\",\"\",(AX79/$BM79)*$U79)","v":""},{"$f":"IF(AY79=\"\",\"\",(AY79/$BM79)*$U79)","v":""},{"$f":"IF(AZ79=\"\",\"\",(AZ79/$BM79)*$U79)","v":""},{"$f":"IF(BA79=\"\",\"\",(BA79/$BM79)*$U79)","v":""},{"$f":"IF(BB79=\"\",\"\",(BB79/$BM79)*$U79)","v":""},{"$f":"IF(BC79=\"\",\"\",(BC79/$BM79)*$U79)","v":""},{"$f":"IF(BD79=\"\",\"\",(BD79/$BM79)*$U79)","v":""},{"$f":"IF(BE79=\"\",\"\",(BE79/$BM79)*$U79)","v":""},{"$f":"IF(BF79=\"\",\"\",(BF79/$BM79)*$U79)","v":""},{"$f":"IF(BG79=\"\",\"\",(BG79/$BM79)*$U79)","v":""},{"$f":"IF(BH79=\"\",\"\",(BH79/$BM79)*$U79)","v":""},{"$f":"IF(BI79=\"\",\"\",(BI79/$BM79)*$U79)","v":""},{"$f":"IF(BJ79=\"\",\"\",(BJ79/$BM79)*$U79)","v":""},{"$f":"IF(BK79=\"\",\"\",(BK79/$BM79)*$U79)","v":""},{"$f":"IF(BL79=\"\",\"\",(BL79/$BM79)*$U79)","v":""},{"$f":"IF(SUM(BO79:CR79)=U79,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"11163/7 - FARLEIGH-HABANA ROAD",null,null,488.48481461,"Arterial",3504.05,1711675.2146341705,null,1,{"$f":"IF(K80=\"\",\"\",K80*M80)","v":1711675.2146341705},null,null,{"$f":"IF(O80=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O80,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O80,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q80=\"\",0,Q80*10000*P80)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N80+R80)*T80,0)","v":1876192.0553045305},"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1876192.0553045305,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/9 - FARLEIGH-HABANA ROAD",null,null,489.26887726000001,"Arterial",3504.05,1714422.6093629031,null,1,1714422.6093629031,null,null,{"$f":"IF(O81=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O81,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O81,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1879203.5145572927,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1879203.5145572927,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/10 - FARLEIGH-HABANA ROAD",null,null,493.60251921000003,"Arterial",3504.05,1729607.9074378007,null,1,1729607.9074378007,null,null,{"$f":"IF(O82=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O82,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O82,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1895848.3402590209,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI82:BL82)","v":13661},null,1895848.3402590209,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/11 - FARLEIGH-HABANA ROAD",null,null,484.50024149000001,"Arterial",3504.05,1697713.0711930345,null,1,1697713.0711930345,null,null,{"$f":"IF(O83=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O83,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O83,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1860887.9471563732,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1860887.9471563732,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/12 - FARLEIGH-HABANA ROAD",null,null,495.10594775999999,"Arterial",3504.05,1734875.996248428,null,1,1734875.996248428,null,null,{"$f":"IF(O84=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O84,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O84,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1901622.7688939825,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1901622.7688939825,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/13 - FARLEIGH-HABANA ROAD",null,null,289.55483055000002,"Arterial",3504.05,1014614.6039887277,null,1,1014614.6039887277,null,null,{"$f":"IF(O85=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O85,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O85,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1112133.7990551288,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1112133.7990551288,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/14 - FARLEIGH-HABANA ROAD",null,null,192.97393697000001,"Arterial",3504.05,676190.3238397286,null,1,676190.3238397286,null,null,{"$f":"IF(O86=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O86,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O86,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},741182.03185704409,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,741182.03185704409,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/16 - FARLEIGH-HABANA ROAD",null,null,191.65319079,"Arterial",3504.05,671562.36318769958,null,1,671562.36318769958,null,null,{"$f":"IF(O87=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O87,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O87,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},736109.25699101633,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,736109.25699101633,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/6 - FARLEIGH-HABANA ROAD",null,null,475.77966448000001,"Arterial",3504.05,1667155.733321144,null,1,1667155.733321144,null,null,{"$f":"IF(O88=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O88,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O88,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1827393.6054399451,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1827393.6054399451,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10407/1 - GEEBERGA BUTHURRA ROAD",null,null,516.55275331999997,"Traffic Distributor",2683.165,1385996.2683618576,null,1,1385996.2683618576,null,null,{"$f":"IF(O89=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O89,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O89,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1519210.6336236312,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1519210.6336236312,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10407/2 - GEEBERGA BUTHURRA ROAD",null,null,429.9318543,"Traffic Distributor",2683.165,1153578.1038428594,null,1,1153578.1038428594,null,null,{"$f":"IF(O90=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O90,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O90,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1264453.7089156904,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1264453.7089156904,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10407/3 - GEEBERGA BUTHURRA ROAD",null,null,458.57628785000003,"Traffic Distributor",2683.165,1230435.8453890453,null,1,1230435.8453890453,null,null,{"$f":"IF(O91=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O91,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O91,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1348698.5953548637,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1348698.5953548637,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10407/4 - GEEBERGA BUTHURRA ROAD",null,null,586.43893523999998,"Traffic Distributor",2683.165,1573512.4256732345,null,1,1573512.4256732345,null,null,{"$f":"IF(O92=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O92,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O92,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1724749.8162798644,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1724749.8162798644,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10407/8 - GEEBERGA BUTHURRA ROAD",null,null,501.92339153,"Traffic Distributor",2683.165,1346743.2768345925,null,1,1346743.2768345925,null,null,{"$f":"IF(O93=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O93,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O93,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1476184.8596796351,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1476184.8596796351,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10407/9 - GEEBERGA BUTHURRA ROAD",null,null,638.52838326000006,"Traffic Distributor",2683.165,1713277.0094698181,null,1,1713277.0094698181,null,null,{"$f":"IF(O94=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O94,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O94,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1877947.8058810276,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1877947.8058810276,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10407/6 - GEEBERGA BUTHURRA ROAD",null,null,381.98643189000001,"Traffic Distributor",2683.165,1024932.6245221319,null,1,1024932.6245221319,null,null,{"$f":"IF(O95=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O95,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O95,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1123443.5311735433,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1123443.5311735433,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10407/7 - GEEBERGA BUTHURRA ROAD",null,null,496.06362130999997,"Traffic Distributor",2683.165,1331020.5464722461,null,1,1331020.5464722461,null,null,{"$f":"IF(O96=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O96,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O96,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1458950.9466444252,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1458950.9466444252,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10307/1 - HANSENS ROAD",null,null,501.26188049000001,"Traffic Distributor",2683.165,1344968.3335649509,null,1,1344968.3335649509,null,null,{"$f":"IF(O97=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O97,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O97,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1474239.318590621,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1474239.318590621,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10307/2 - HANSENS ROAD",null,null,510.18159823000002,"Traffic Distributor",2683.165,1368901.4080147981,null,1,1368901.4080147981,null,null,{"$f":"IF(O98=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O98,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O98,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1500472.7089896356,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1500472.7089896356,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10307/3 - HANSENS ROAD",null,null,485.90160464000002,"Traffic Distributor",2683.165,1303754.1790138856,null,1,1303754.1790138856,null,null,{"$f":"IF(O99=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O99,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O99,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1429063.8853812735,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1429063.8853812735,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10307/4 - HANSENS ROAD",null,null,509.46535112999999,"Traffic Distributor",2683.165,1366979.5988647265,null,1,1366979.5988647265,null,null,{"$f":"IF(O100=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O100,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O100,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1498366.1860766737,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1498366.1860766737,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10307/5 - HANSENS ROAD",null,null,481.66045128000002,"Traffic Distributor",2683.165,1292374.4647587012,null,1,1292374.4647587012,null,null,{"$f":"IF(O101=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O101,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O101,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1416590.4153592307,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1416590.4153592307,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/1 - KUTTABUL-MOUNT JUKES ROAD",null,null,525.98910685999999,"Traffic Distributor",2683.165,1411315.5619080118,null,1,1411315.5619080118,null,null,{"$f":"IF(O102=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O102,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O102,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1546963.4789012154,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1546963.4789012154,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/3 - KUTTABUL-MOUNT JUKES ROAD",null,null,365.94127350999997,"Traffic Distributor",2683.165,981880.81713745906,null,1,981880.81713745906,null,null,{"$f":"IF(O103=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O103,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O103,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1076253.8200116116,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1076253.8200116116,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/4 - KUTTABUL-MOUNT JUKES ROAD",null,null,493.16524111000001,"Traffic Distributor",2683.165,1323243.7141629132,null,1,1323243.7141629132,null,null,{"$f":"IF(O104=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O104,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O104,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1450426.6478350132,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1450426.6478350132,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/5 - KUTTABUL-MOUNT JUKES ROAD",null,null,474.14494100000002,"Traffic Distributor",2683.165,1272209.1106182651,null,1,1272209.1106182651,null,null,{"$f":"IF(O105=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O105,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O105,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1394486.8778965033,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1394486.8778965033,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/6 - KUTTABUL-MOUNT JUKES ROAD",null,null,488.73060866999998,"Traffic Distributor",2683.165,1311344.8636120404,null,1,1311344.8636120404,null,null,{"$f":"IF(O106=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O106,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O106,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1437384.1449817049,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1437384.1449817049,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/7 - KUTTABUL-MOUNT JUKES ROAD",null,null,500.48174654000002,"Traffic Distributor",2683.165,1342875.105454999,null,1,1342875.105454999,null,null,{"$f":"IF(O107=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O107,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O107,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1471944.9008668293,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1471944.9008668293,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/8 - KUTTABUL-MOUNT JUKES ROAD",null,null,501.06575996999999,"Traffic Distributor",2683.165,1344442.1098499049,null,1,1344442.1098499049,null,null,{"$f":"IF(O108=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O108,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O108,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1473662.5171360921,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1473662.5171360921,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/9 - KUTTABUL-MOUNT JUKES ROAD",null,null,381.34562746,"Traffic Distributor",2683.165,1023213.2405037109,null,1,1023213.2405037109,null,null,{"$f":"IF(O109=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O109,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O109,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1121558.8893864807,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1121558.8893864807,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/10 - KUTTABUL-MOUNT JUKES ROAD",null,null,368.97654096999997,"Traffic Distributor",2683.165,990024.94055176992,null,1,990024.94055176992,null,null,{"$f":"IF(O110=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O110,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O110,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1085180.7119340464,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1085180.7119340464,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/11 - KUTTABUL-MOUNT JUKES ROAD",null,null,590.93920441,"Traffic Distributor",2683.165,1585587.3904007575,null,1,1585587.3904007575,null,null,{"$f":"IF(O111=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O111,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O111,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1737985.3604392763,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1737985.3604392763,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/12 - KUTTABUL-MOUNT JUKES ROAD",null,null,586.91232029000003,"Traffic Distributor",2683.165,1574782.5958709179,null,1,1574782.5958709179,null,null,{"$f":"IF(O112=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O112,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O112,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1726142.0682756891,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1726142.0682756891,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/16 - KUTTABUL-MOUNT JUKES ROAD",null,null,204.9111091,"Traffic Distributor",2683.165,549810.31604830152,null,1,549810.31604830152,null,null,{"$f":"IF(O113=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O113,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O113,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},602655.07035151252,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,602655.07035151252,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/17 - KUTTABUL-MOUNT JUKES ROAD",null,null,488.76901737999998,"Traffic Distributor",2683.165,1311447.9205184076,null,1,1311447.9205184076,null,null,{"$f":"IF(O114=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O114,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O114,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1437497.1071531011,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1437497.1071531011,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/18 - KUTTABUL-MOUNT JUKES ROAD",null,null,416.97394095999999,"Traffic Distributor",2683.165,1118809.8842959383,null,1,1118809.8842959383,null,null,{"$f":"IF(O115=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O115,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O115,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1226343.7586556706,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1226343.7586556706,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/2 - KUTTABUL-MOUNT JUKES ROAD",null,null,479.27875656999998,"Traffic Distributor",2683.165,1285983.9848721439,null,1,1285983.9848721439,null,null,{"$f":"IF(O116=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O116,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O116,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1409585.7175694667,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1409585.7175694667,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/2 - MARWOOD-SUNNYSIDE ROAD",null,null,496.65322737999998,"Traffic Distributor",2683.165,1332602.5568430575,null,1,1332602.5568430575,null,null,{"$f":"IF(O117=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O117,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O117,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1460685.0111817564,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1460685.0111817564,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/3 - MARWOOD-SUNNYSIDE ROAD",null,null,451.41483904,"Traffic Distributor",2683.165,1211220.4965927615,null,1,1211220.4965927615,null,null,{"$f":"IF(O118=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O118,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O118,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1327636.372543395,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1327636.372543395,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/4 - MARWOOD-SUNNYSIDE ROAD",null,null,491.68166413,"Traffic Distributor",2683.165,1319263.0323353715,null,1,1319263.0323353715,null,null,{"$f":"IF(O119=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O119,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O119,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1446063.3646866239,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1446063.3646866239,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/6 - MARWOOD-SUNNYSIDE ROAD",null,null,415.75595916999998,"Traffic Distributor",2683.165,1115541.838186373,null,1,1115541.838186373,null,null,{"$f":"IF(O120=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O120,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O120,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1222761.605864818,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1222761.605864818,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/7 - MARWOOD-SUNNYSIDE ROAD",null,null,441.61450729000001,"Traffic Distributor",2683.165,1184924.5894527729,null,1,1184924.5894527729,null,null,{"$f":"IF(O121=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O121,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O121,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1298813.0469257389,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1298813.0469257389,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/8 - MARWOOD-SUNNYSIDE ROAD",null,null,499.82191227999999,"Traffic Distributor",2683.165,1341104.6612627662,null,1,1341104.6612627662,null,null,{"$f":"IF(O122=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O122,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O122,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1470004.2912818869,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1470004.2912818869,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/9 - MARWOOD-SUNNYSIDE ROAD",null,null,295.94040815,"Traffic Distributor",2683.165,794056.94523379474,null,1,794056.94523379474,null,null,{"$f":"IF(O123=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O123,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O123,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},870377.34692293254,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",870377.34692293254,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/10 - MARWOOD-SUNNYSIDE ROAD",null,null,501.77489043000003,"Traffic Distributor",2683.165,1346344.823880611,null,1,1346344.823880611,null,null,{"$f":"IF(O124=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O124,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O124,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1475748.1096114672,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1475748.1096114672,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/11 - MARWOOD-SUNNYSIDE ROAD",null,null,514.02594450000004,"Traffic Distributor",2683.165,1379216.4233743425,null,1,1379216.4233743425,null,null,{"$f":"IF(O125=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O125,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O125,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1511779.1470933489,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1511779.1470933489,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/13 - MARWOOD-SUNNYSIDE ROAD",null,null,380.87054784999998,"Traffic Distributor",2683.165,1021938.5235219452,null,1,1021938.5235219452,null,null,{"$f":"IF(O126=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O126,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O126,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1120161.6535946066,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1120161.6535946066,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/15 - MARWOOD-SUNNYSIDE ROAD",null,null,626.76632647999998,"Traffic Distributor",2683.165,1681717.4703897091,null,1,1681717.4703897091,null,null,{"$f":"IF(O127=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O127,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O127,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1843354.9368688837,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1843354.9368688837,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/16 - MARWOOD-SUNNYSIDE ROAD",null,null,499.28997321000003,"Traffic Distributor",2683.165,1339677.3809680098,null,1,1339677.3809680098,null,null,{"$f":"IF(O128=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O128,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O128,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1468439.8286275119,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1468439.8286275119,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/17 - MARWOOD-SUNNYSIDE ROAD",null,null,498.06037915000002,"Traffic Distributor",2683.165,1336378.1772220097,null,1,1336378.1772220097,null,null,{"$f":"IF(O129=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O129,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O129,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1464823.5234989719,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1464823.5234989719,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/18 - MARWOOD-SUNNYSIDE ROAD",null,null,497.79178908,"Traffic Distributor",2683.165,1335657.5057468382,null,1,1335657.5057468382,null,null,{"$f":"IF(O130=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O130,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O130,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1464033.5850312992,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1464033.5850312992,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/19 - MARWOOD-SUNNYSIDE ROAD",null,null,494.30770745000001,"Traffic Distributor",2683.165,1326309.1398600792,null,1,1326309.1398600792,null,null,{"$f":"IF(O131=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O131,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O131,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1453786.7054499027,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1453786.7054499027,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/20 - MARWOOD-SUNNYSIDE ROAD",null,null,456.19585885999999,"Traffic Distributor",2683.165,1224048.7616380919,null,1,1224048.7616380919,null,null,{"$f":"IF(O132=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O132,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O132,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1341697.6201186448,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1341697.6201186448,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/21 - MARWOOD-SUNNYSIDE ROAD",null,null,548.97438712999997,"Traffic Distributor",2683.165,1472988.8614436663,null,1,1472988.8614436663,null,null,{"$f":"IF(O133=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O133,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O133,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1614564.4779832417,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1614564.4779832417,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/22 - MARWOOD-SUNNYSIDE ROAD",null,null,486.52999072,"Traffic Distributor",2683.165,1305440.2425502287,null,1,1305440.2425502287,null,null,{"$f":"IF(O134=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O134,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O134,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1430912.0041041363,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1430912.0041041363,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/23 - MARWOOD-SUNNYSIDE ROAD",null,null,495.86166628000001,"Traffic Distributor",2683.165,1330478.6678041762,null,1,1330478.6678041762,null,null,{"$f":"IF(O135=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O135,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O135,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1458356.9855685858,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1458356.9855685858,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/5 - MARWOOD-SUNNYSIDE ROAD",null,null,488.53243665999997,"Traffic Distributor",2683.165,1310813.1354108287,null,1,1310813.1354108287,null,null,{"$f":"IF(O136=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O136,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O136,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1436801.3099799678,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1436801.3099799678,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/12 - MARWOOD-SUNNYSIDE ROAD",null,null,608.52298030999998,"Traffic Distributor",2683.165,1632767.562463481,null,1,1632767.562463481,null,null,{"$f":"IF(O137=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O137,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O137,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1789700.2320663105,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1789700.2320663105,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10183/4 - MCINTYRE STREET",null,null,459.92967241999997,"Traffic Distributor",2683.165,1234067.1994988092,null,1,1234067.1994988092,null,null,{"$f":"IF(O138=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O138,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O138,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1352678.9753197581,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1352678.9753197581,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10183/5 - MCINTYRE STREET",null,null,288.16256815999998,"Traffic Distributor",2683.165,773187.71719702636,null,1,773187.71719702636,null,null,{"$f":"IF(O139=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O139,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O139,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},847502.28306258924,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,847502.28306258924,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/1 - MARWOOD-SUNNYSIDE ROAD",null,null,487.35371371000002,"Traffic Distributor",2683.165,1307650.4272466921,null,1,1307650.4272466921,null,null,{"$f":"IF(O140=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O140,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O140,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1433334.6196405459,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1433334.6196405459,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10445/2 - MIDGE POINT ROAD",null,null,133.71591459000001,"Traffic Distributor",2683.165,358781.86197087739,null,1,358781.86197087739,null,null,{"$f":"IF(O141=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O141,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O141,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},393266.00821347709,0,0,0,0,0,0,0,0,0,0,"y",null,null,"","","","","","","","","","",12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12759,null,"","","","","","","","","","",393266.00821347709,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10445/1 - MIDGE POINT ROAD",null,null,498.55820883000001,"Traffic Distributor",2683.165,1337713.9363953469,null,1,1337713.9363953469,null,null,{"$f":"IF(O142=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O142,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O142,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1466287.6685233251,0,0,0,0,0,0,0,0,0,0,"y",null,null,"","","","","","","","","","",12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12759,null,"","","","","","","","","","",1466287.6685233251,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/2 - MUNBURA ROAD",null,null,490.89270166,"Traffic Distributor",2683.165,{"$f":"IF(J143=\"\",\"\",(J143*H143))","v":1317146.1158495538},null,{"$f":"IF(L143=\"\",1,VLOOKUP(L143,Roadsitecond,2,FALSE))","v":1},1317146.1158495538,null,null,{"$f":"IF(O143=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O143,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O143,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1443742.9817901039,0,0,0,0,0,0,0,0,0,"y",0,null,null,{"$f":"IF(V143=\"y\",AI$14,IF(AND(V143>0,V143<=1),V143*AI$14,\"\"))","v":""},{"$f":"IF(W143=\"y\",AJ$14,IF(AND(W143>0,W143<=1),W143*AJ$14,\"\"))","v":""},{"$f":"IF(X143=\"y\",AK$14,IF(AND(X143>0,X143<=1),X143*AK$14,\"\"))","v":""},{"$f":"IF(Y143=\"y\",AL$14,IF(AND(Y143>0,Y143<=1),Y143*AL$14,\"\"))","v":""},{"$f":"IF(Z143=\"y\",AM$14,IF(AND(Z143>0,Z143<=1),Z143*AM$14,\"\"))","v":""},{"$f":"IF(AA143=\"y\",AN$14,IF(AND(AA143>0,AA143<=1),AA143*AN$14,\"\"))","v":""},{"$f":"IF(AB143=\"y\",AO$14,IF(AND(AB143>0,AB143<=1),AB143*AO$14,\"\"))","v":""},{"$f":"IF(AC143=\"y\",AP$14,IF(AND(AC143>0,AC143<=1),AC143*AP$14,\"\"))","v":""},{"$f":"IF(AD143=\"y\",AQ$14,IF(AND(AD143>0,AD143<=1),AD143*AQ$14,\"\"))","v":""},{"$f":"IF(AE143=\"y\",AR$14,IF(AND(AE143>0,AE143<=1),AE143*AR$14,\"\"))","v":31069},{"$f":"IF(AF143=\"y\",AS$14,IF(AND(AF143>0,AF143<=1),AF143*AS$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,{"$f":"IF(AI143=\"\",\"\",(AI143/$BM143)*$U143)","v":""},{"$f":"IF(AJ143=\"\",\"\",(AJ143/$BM143)*$U143)","v":""},{"$f":"IF(AK143=\"\",\"\",(AK143/$BM143)*$U143)","v":""},{"$f":"IF(AL143=\"\",\"\",(AL143/$BM143)*$U143)","v":""},{"$f":"IF(AM143=\"\",\"\",(AM143/$BM143)*$U143)","v":""},{"$f":"IF(AN143=\"\",\"\",(AN143/$BM143)*$U143)","v":""},{"$f":"IF(AO143=\"\",\"\",(AO143/$BM143)*$U143)","v":""},{"$f":"IF(AP143=\"\",\"\",(AP143/$BM143)*$U143)","v":""},{"$f":"IF(AQ143=\"\",\"\",(AQ143/$BM143)*$U143)","v":""},{"$f":"IF(AR143=\"\",\"\",(AR143/$BM143)*$U143)","v":1443742.9817901039},{"$f":"IF(AS143=\"\",\"\",(AS143/$BM143)*$U143)","v":""},{"$f":"IF(AT143=\"\",\"\",(AT143/$BM143)*$U143)","v":""},{"$f":"IF(AU143=\"\",\"\",(AU143/$BM143)*$U143)","v":""},{"$f":"IF(AV143=\"\",\"\",(AV143/$BM143)*$U143)","v":""},{"$f":"IF(AW143=\"\",\"\",(AW143/$BM143)*$U143)","v":""},{"$f":"IF(AX143=\"\",\"\",(AX143/$BM143)*$U143)","v":""},{"$f":"IF(AY143=\"\",\"\",(AY143/$BM143)*$U143)","v":""},{"$f":"IF(AZ143=\"\",\"\",(AZ143/$BM143)*$U143)","v":""},{"$f":"IF(BA143=\"\",\"\",(BA143/$BM143)*$U143)","v":""},{"$f":"IF(BB143=\"\",\"\",(BB143/$BM143)*$U143)","v":""},{"$f":"IF(BC143=\"\",\"\",(BC143/$BM143)*$U143)","v":""},{"$f":"IF(BD143=\"\",\"\",(BD143/$BM143)*$U143)","v":""},{"$f":"IF(BE143=\"\",\"\",(BE143/$BM143)*$U143)","v":""},{"$f":"IF(BF143=\"\",\"\",(BF143/$BM143)*$U143)","v":""},{"$f":"IF(BG143=\"\",\"\",(BG143/$BM143)*$U143)","v":""},{"$f":"IF(BH143=\"\",\"\",(BH143/$BM143)*$U143)","v":""},{"$f":"IF(BI143=\"\",\"\",(BI143/$BM143)*$U143)","v":""},{"$f":"IF(BJ143=\"\",\"\",(BJ143/$BM143)*$U143)","v":""},{"$f":"IF(BK143=\"\",\"\",(BK143/$BM143)*$U143)","v":""},{"$f":"IF(BL143=\"\",\"\",(BL143/$BM143)*$U143)","v":""},{"$f":"IF(SUM(BO143:CR143)=U143,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"10332/3 - MUNBURA ROAD",null,null,153.37735122999999,"Traffic Distributor",2683.165,411536.7406130429,null,1,{"$f":"IF(K144=\"\",\"\",K144*M144)","v":411536.7406130429},null,null,{"$f":"IF(O144=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O144,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O144,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q144=\"\",0,Q144*10000*P144)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N144+R144)*T144,0)","v":451091.39666378527},0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",451091.39666378527,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/4 - MUNBURA ROAD",null,null,340.53238614999998,"Traffic Distributor",2683.165,913704.57988416473,null,1,913704.57988416473,null,null,{"$f":"IF(O145=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O145,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O145,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1001524.8564783483,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1001524.8564783483,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/5 - MUNBURA ROAD",null,null,493.50034326000002,"Traffic Distributor",2683.165,1324142.848523218,null,1,1324142.848523218,null,null,{"$f":"IF(O146=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O146,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O146,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1451412.2020622594,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI146:BL146)","v":31069},null,"","","","","","","","","",1451412.2020622594,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/6 - MUNBURA ROAD",null,null,499.91528958999999,"Traffic Distributor",2683.165,1341355.2079927523,null,1,1341355.2079927523,null,null,{"$f":"IF(O147=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O147,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O147,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1470278.9191904198,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1470278.9191904198,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/7 - MUNBURA ROAD",null,null,524.08156450000001,"Traffic Distributor",2683.165,1406197.3110116425,null,1,1406197.3110116425,null,null,{"$f":"IF(O148=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O148,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O148,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1541353.2897796326,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1541353.2897796326,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/8 - MUNBURA ROAD",null,null,448.41559935999999,"Traffic Distributor",2683.165,1203173.0416567742,null,1,1203173.0416567742,null,null,{"$f":"IF(O149=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O149,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O149,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1318815.4403436217,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1318815.4403436217,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/9 - MUNBURA ROAD",null,null,432.73006297000001,"Traffic Distributor",2683.165,1161086.1594089,null,1,1161086.1594089,null,null,{"$f":"IF(O150=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O150,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O150,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1272683.3976342953,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1272683.3976342953,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/10 - MUNBURA ROAD",null,null,549.92211593000002,"Traffic Distributor",2683.165,1475531.7741893185,null,1,1475531.7741893185,null,null,{"$f":"IF(O151=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O151,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O151,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1617351.801565388,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1617351.801565388,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/11 - MUNBURA ROAD",null,null,488.82808079,"Traffic Distributor",2683.165,1311606.3973929004,null,1,1311606.3973929004,null,null,{"$f":"IF(O152=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O152,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O152,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1437670.8159562263,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1437670.8159562263,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/12 - MUNBURA ROAD",null,null,485.06856256999998,"Traffic Distributor",2683.165,1301518.9896881341,null,1,1301518.9896881341,null,null,{"$f":"IF(O153=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O153,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O153,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1426613.8619076479,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1426613.8619076479,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/13 - MUNBURA ROAD",null,null,495.89854149000001,"Traffic Distributor",2683.165,1330577.6100770158,null,1,1330577.6100770158,null,null,{"$f":"IF(O154=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O154,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O154,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S154,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1458465.4376304306,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1458465.4376304306,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/14 - MUNBURA ROAD",null,null,280.17176210000002,"Traffic Distributor",2683.165,751747.06605504651,null,1,751747.06605504651,null,null,{"$f":"IF(O155=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O155,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O155,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S155,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},824000.87403988745,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",824000.87403988745,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/15 - MUNBURA ROAD",null,null,254.05535072999999,"Traffic Distributor",2683.165,681672.42514146038,null,1,681672.42514146038,null,null,{"$f":"IF(O156=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O156,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O156,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S156,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},747191.04269084416,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",747191.04269084416,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/16 - MUNBURA ROAD",null,null,158.25473307999999,"Traffic Distributor",2683.165,424623.56088459818,null,1,424623.56088459818,null,null,{"$f":"IF(O157=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O157,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O157,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S157,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},465436.05037657387,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",465436.05037657387,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/17 - MUNBURA ROAD",null,null,588.27270994000003,"Traffic Distributor",2683.165,1578432.7457661601,null,1,1578432.7457661601,null,null,{"$f":"IF(O158=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O158,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O158,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S158,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1730143.0505739506,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1730143.0505739506,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/18 - MUNBURA ROAD",null,null,493.90888047999999,"Traffic Distributor",2683.165,1325239.0212931191,null,1,1325239.0212931191,null,null,{"$f":"IF(O159=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O159,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O159,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S159,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1452613.7329511489,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1452613.7329511489,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/19 - MUNBURA ROAD",null,null,500.99343898000001,"Traffic Distributor",2683.165,1344248.0607007716,null,1,1344248.0607007716,null,null,{"$f":"IF(O160=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O160,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O160,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S160,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1473449.8170462446,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1473449.8170462446,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/20 - MUNBURA ROAD",null,null,498.10058850000001,"Traffic Distributor",2683.165,1336486.0655426024,null,1,1336486.0655426024,null,null,{"$f":"IF(O161=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O161,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O161,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S161,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1464941.7814536502,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1464941.7814536502,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/21 - MUNBURA ROAD",null,null,497.80384949,"Traffic Distributor",2683.165,1335689.8658168358,null,1,1335689.8658168358,null,null,{"$f":"IF(O162=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O162,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O162,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S162,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1464069.0553738733,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1464069.0553738733,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/22 - MUNBURA ROAD",null,null,499.83568434,"Traffic Distributor",2683.165,1341141.6139721361,null,1,1341141.6139721361,null,null,{"$f":"IF(O163=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O163,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O163,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S163,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1470044.7956831595,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1470044.7956831595,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/23 - MUNBURA ROAD",null,null,497.91989869000002,"Traffic Distributor",2683.165,1336001.244968554,null,1,1336001.244968554,null,null,{"$f":"IF(O164=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O164,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O164,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S164,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1464410.3625831185,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1464410.3625831185,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/24 - MUNBURA ROAD",null,null,495.98993296999998,"Traffic Distributor",2683.165,1330822.8284974501,null,1,1330822.8284974501,null,null,{"$f":"IF(O165=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O165,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O165,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S165,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1458734.2251014996,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1458734.2251014996,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/25 - MUNBURA ROAD",null,null,498.98003643999999,"Traffic Distributor",2683.165,1338845.7694745325,null,1,1338845.7694745325,null,null,{"$f":"IF(O166=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O166,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O166,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S166,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1467528.2871949887,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1467528.2871949887,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/26 - MUNBURA ROAD",null,null,502.49333657,"Traffic Distributor",2683.165,1348272.533417844,null,1,1348272.533417844,null,null,{"$f":"IF(O167=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O167,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O167,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S167,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1477861.1000244671,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1477861.1000244671,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/27 - MUNBURA ROAD",null,null,495.09514911000002,"Traffic Distributor",2683.165,1328421.9757617333,null,1,1328421.9757617333,null,null,{"$f":"IF(O168=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O168,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O168,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S168,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1456102.6155588734,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1456102.6155588734,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/28 - MUNBURA ROAD",null,null,905.03817967999998,"Traffic Distributor",2683.165,2428366.7673810869,null,1,2428366.7673810869,null,null,{"$f":"IF(O169=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O169,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O169,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S169,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2661768.072221396,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",2661768.072221396,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10241/3 - NEBIA-CONINGSBY ROAD",null,null,563.79446660999997,"Traffic Distributor",2683.165,1512753.5800016206,null,1,1512753.5800016206,null,null,{"$f":"IF(O170=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O170,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O170,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S170,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1658151.1633555596,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1658151.1633555596,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10241/5 - NEBIA-CONINGSBY ROAD",null,null,504.01243392999999,"Traffic Distributor",2683.165,1352348.5222857883,null,1,1352348.5222857883,null,null,{"$f":"IF(O171=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O171,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O171,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S171,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1482328.8506036454,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1482328.8506036454,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10241/6 - NEBIA-CONINGSBY ROAD",null,null,500.23164897999999,"Traffic Distributor",2683.165,1342204.0524354216,null,1,1342204.0524354216,null,null,{"$f":"IF(O172=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O172,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O172,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S172,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1471209.3499087649,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1471209.3499087649,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10241/7 - NEBIA-CONINGSBY ROAD",null,null,510.98070887,"Traffic Distributor",2683.165,1371045.5537151736,null,1,1371045.5537151736,null,null,{"$f":"IF(O173=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O173,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O173,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S173,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1502822.938223585,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1502822.938223585,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10241/4 - NEBIA-CONINGSBY ROAD",null,null,435.84904721999999,"Traffic Distributor",2683.165,1169454.9087840512,null,1,1169454.9087840512,null,null,{"$f":"IF(O174=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O174,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O174,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S174,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1281856.5053338476,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1281856.5053338476,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10458/16 - OLD BOWEN ROAD",null,null,451.60159381,"Traffic Distributor",2683.165,1211721.5904552087,null,1,1211721.5904552087,null,null,{"$f":"IF(O175=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O175,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O175,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S175,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1328185.6288016194,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1328185.6288016194,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10458/17 - OLD BOWEN ROAD",null,null,490.75133054000003,"Traffic Distributor",2683.165,1316766.7938083592,null,1,1316766.7938083592,null,null,{"$f":"IF(O176=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O176,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O176,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S176,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1443327.2013932117,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1443327.2013932117,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10458/18 - OLD BOWEN ROAD",null,null,283.05977452000002,"Traffic Distributor",2683.165,759496.07989995589,null,1,759496.07989995589,null,null,{"$f":"IF(O177=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O177,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O177,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S177,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},832494.6806265366,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,832494.6806265366,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10343/2 - PLEYSTOWE SCHOOL ROAD",null,null,485.90213025000003,"Traffic Distributor",2683.165,1303755.5893122414,null,1,1303755.5893122414,null,null,{"$f":"IF(O178=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O178,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O178,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S178,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1429065.4312297779,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1429065.4312297779,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10343/3 - PLEYSTOWE SCHOOL ROAD",null,null,188.85073803,"Traffic Distributor",2683.165,506717.69050626497,null,1,506717.69050626497,null,null,{"$f":"IF(O179=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O179,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O179,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S179,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},555420.61781463807,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",555420.61781463807,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10343/4 - PLEYSTOWE SCHOOL ROAD",null,null,308.52120872,"Traffic Distributor",2683.165,827813.30899519881,null,1,827813.30899519881,null,null,{"$f":"IF(O180=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O180,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O180,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S180,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},907378.18736488058,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",907378.18736488058,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10343/5 - PLEYSTOWE SCHOOL ROAD",null,null,487.50221417,"Traffic Distributor",2683.165,1308048.8784834479,null,1,1308048.8784834479,null,null,{"$f":"IF(O181=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O181,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O181,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S181,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1433771.3678264378,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1433771.3678264378,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10343/6 - PLEYSTOWE SCHOOL ROAD",null,null,483.16832104000002,"Traffic Distributor",2683.165,1296420.3281232917,null,1,1296420.3281232917,null,null,{"$f":"IF(O182=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O182,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O182,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S182,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1421025.1449367779,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1421025.1449367779,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10343/7 - PLEYSTOWE SCHOOL ROAD",null,null,318.38241097999997,"Traffic Distributor",2683.165,854272.5417571516,null,1,854272.5417571516,null,null,{"$f":"IF(O183=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O183,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O183,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S183,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},936380.53656816622,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",936380.53656816622,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10343/8 - PLEYSTOWE SCHOOL ROAD",null,null,685.92130906,"Traffic Distributor",2683.165,1840440.0492239748,null,1,1840440.0492239748,null,null,{"$f":"IF(O184=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O184,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O184,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S184,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2017333.0600900829,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",2017333.0600900829,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10343/9 - PLEYSTOWE SCHOOL ROAD",null,null,494.05945931000002,"Traffic Distributor",2683.165,1325643.0491395162,null,1,1325643.0491395162,null,null,{"$f":"IF(O185=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O185,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O185,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S185,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1453056.5937398379,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1453056.5937398379,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10343/10 - PLEYSTOWE SCHOOL ROAD",null,null,490.79239282999998,"Traffic Distributor",2683.165,1316876.9707077069,null,1,1316876.9707077069,null,null,{"$f":"IF(O186=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O186,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O186,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S186,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1443447.9678922922,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1443447.9678922922,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10343/11 - PLEYSTOWE SCHOOL ROAD",null,null,502.21330924,"Traffic Distributor",2683.165,1347521.1738869445,null,1,1347521.1738869445,null,null,{"$f":"IF(O187=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O187,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O187,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S187,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1477037.523933338,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1477037.523933338,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10343/12 - PLEYSTOWE SCHOOL ROAD",null,null,415.94319446999998,"Traffic Distributor",2683.165,1116044.2213900974,null,1,1116044.2213900974,null,null,{"$f":"IF(O188=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O188,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O188,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S188,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1223312.2753887367,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1223312.2753887367,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11031/1 - RISLEY PARADE",null,null,408.29851582999999,"Traffic Distributor",2683.165,1095532.287227002,null,1,1095532.287227002,null,null,{"$f":"IF(O189=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O189,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O189,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S189,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1200828.8465310289,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1200828.8465310289,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/4 - ROCKY WATERHOLES-WOLLING ROAD",null,null,306.42884051999999,"Traffic Distributor",2683.165,822199.13987384574,null,1,822199.13987384574,null,null,{"$f":"IF(O190=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O190,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O190,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S190,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},901224.41507644439,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",901224.41507644439,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/5 - ROCKY WATERHOLES-WOLLING ROAD",null,null,493.14429233999999,"Traffic Distributor",2683.165,1323187.505156456,null,1,1323187.505156456,null,null,{"$f":"IF(O191=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O191,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O191,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S191,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1450365.0363269129,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1450365.0363269129,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/6 - ROCKY WATERHOLES-WOLLING ROAD",null,null,390.65495540000001,"Traffic Distributor",2683.165,1048191.703405841,null,1,1048191.703405841,null,null,{"$f":"IF(O192=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O192,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O192,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S192,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1148938.1452464843,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1148938.1452464843,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/7 - ROCKY WATERHOLES-WOLLING ROAD",null,null,603.62793465000004,"Traffic Distributor",2683.165,1619633.3472751672,null,1,1619633.3472751672,null,null,{"$f":"IF(O193=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O193,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O193,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S193,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1775303.6280971158,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1775303.6280971158,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/8 - ROCKY WATERHOLES-WOLLING ROAD",null,null,497.25554839,"Traffic Distributor",2683.165,1334218.6834958543,null,1,1334218.6834958543,null,null,{"$f":"IF(O194=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O194,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O194,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S194,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1462456.4710711204,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1462456.4710711204,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/9 - ROCKY WATERHOLES-WOLLING ROAD",null,null,487.42305299999998,"Traffic Distributor",2683.165,1307836.4760027449,null,1,1307836.4760027449,null,null,{"$f":"IF(O195=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O195,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O195,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S195,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1433538.5503833769,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1433538.5503833769,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10407/5 - GEEBERGA BUTHURRA ROAD",null,null,755.39412442000003,"Traffic Distributor",2683.165,2026847.0758493894,null,1,2026847.0758493894,null,null,{"$f":"IF(O196=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O196,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O196,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S196,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2221656.5084974905,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,2221656.5084974905,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/1 - ST HELENS BEACH ROAD",null,null,506.09019537,"Traffic Distributor",2683.165,1357923.499059946,null,1,1357923.499059946,null,null,{"$f":"IF(O197=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O197,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O197,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S197,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1488439.6635912701,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1488439.6635912701,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/2 - ST HELENS BEACH ROAD",null,null,503.37495956999999,"Traffic Distributor",2683.165,1350638.073394639,null,1,1350638.073394639,null,null,{"$f":"IF(O198=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O198,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O198,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S198,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1480454.0027393179,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1480454.0027393179,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/3 - ST HELENS BEACH ROAD",null,null,490.90726844,"Traffic Distributor",2683.165,1317185.2009238126,null,1,1317185.2009238126,null,null,{"$f":"IF(O199=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O199,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O199,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S199,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1443785.823507492,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1443785.823507492,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/4 - ST HELENS BEACH ROAD",null,null,503.55476517,"Traffic Distributor",2683.165,1351120.5214873629,null,1,1351120.5214873629,null,null,{"$f":"IF(O200=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O200,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O200,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S200,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1480982.8210986229,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1480982.8210986229,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/5 - ST HELENS BEACH ROAD",null,null,488.15601615000003,"Traffic Distributor",2683.165,1309803.1370731147,null,1,1309803.1370731147,null,null,{"$f":"IF(O201=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O201,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O201,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S201,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1435694.236137402,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1435694.236137402,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/6 - ST HELENS BEACH ROAD",null,null,495.19124031000001,"Traffic Distributor",2683.165,1328679.8043063811,null,1,1328679.8043063811,null,null,{"$f":"IF(O202=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O202,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O202,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S202,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1456385.2251701846,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1456385.2251701846,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/7 - ST HELENS BEACH ROAD",null,null,495.79011308999998,"Traffic Distributor",2683.165,1330286.6787891297,null,1,1330286.6787891297,null,null,{"$f":"IF(O203=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O203,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O203,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S203,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1458146.5436216227,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1458146.5436216227,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/8 - ST HELENS BEACH ROAD",null,null,497.56334937000003,"Traffic Distributor",2683.165,1335044.5643123561,null,1,1335044.5643123561,null,null,{"$f":"IF(O204=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O204,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O204,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S204,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1463361.7310254045,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1463361.7310254045,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/9 - ST HELENS BEACH ROAD",null,null,493.54001246000001,"Traffic Distributor",2683.165,1324249.287532236,null,1,1324249.287532236,null,null,{"$f":"IF(O205=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O205,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O205,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S205,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1451528.8714054774,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1451528.8714054774,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/10 - ST HELENS BEACH ROAD",null,null,451.53227236999999,"Traffic Distributor",2683.165,1211535.589593651,null,1,1211535.589593651,null,null,{"$f":"IF(O206=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O206,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O206,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S206,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1327981.7505566401,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1327981.7505566401,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/11 - ST HELENS BEACH ROAD",null,null,490.76965279000001,"Traffic Distributor",2683.165,{"$f":"IF(J207=\"\",\"\",(J207*H207))","v":1316815.9554282804},null,{"$f":"IF(L207=\"\",1,VLOOKUP(L207,Roadsitecond,2,FALSE))","v":1},1316815.9554282804,null,null,{"$f":"IF(O207=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O207,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O207,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S207,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1443381.0881586061,"y",0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(V207=\"y\",AI$14,IF(AND(V207>0,V207<=1),V207*AI$14,\"\"))","v":13661},{"$f":"IF(W207=\"y\",AJ$14,IF(AND(W207>0,W207<=1),W207*AJ$14,\"\"))","v":""},{"$f":"IF(X207=\"y\",AK$14,IF(AND(X207>0,X207<=1),X207*AK$14,\"\"))","v":""},{"$f":"IF(Y207=\"y\",AL$14,IF(AND(Y207>0,Y207<=1),Y207*AL$14,\"\"))","v":""},{"$f":"IF(Z207=\"y\",AM$14,IF(AND(Z207>0,Z207<=1),Z207*AM$14,\"\"))","v":""},{"$f":"IF(AA207=\"y\",AN$14,IF(AND(AA207>0,AA207<=1),AA207*AN$14,\"\"))","v":""},{"$f":"IF(AB207=\"y\",AO$14,IF(AND(AB207>0,AB207<=1),AB207*AO$14,\"\"))","v":""},{"$f":"IF(AC207=\"y\",AP$14,IF(AND(AC207>0,AC207<=1),AC207*AP$14,\"\"))","v":""},{"$f":"IF(AD207=\"y\",AQ$14,IF(AND(AD207>0,AD207<=1),AD207*AQ$14,\"\"))","v":""},{"$f":"IF(AE207=\"y\",AR$14,IF(AND(AE207>0,AE207<=1),AE207*AR$14,\"\"))","v":""},{"$f":"IF(AF207=\"y\",AS$14,IF(AND(AF207>0,AF207<=1),AF207*AS$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,{"$f":"IF(AI207=\"\",\"\",(AI207/$BM207)*$U207)","v":1443381.0881586061},{"$f":"IF(AJ207=\"\",\"\",(AJ207/$BM207)*$U207)","v":""},{"$f":"IF(AK207=\"\",\"\",(AK207/$BM207)*$U207)","v":""},{"$f":"IF(AL207=\"\",\"\",(AL207/$BM207)*$U207)","v":""},{"$f":"IF(AM207=\"\",\"\",(AM207/$BM207)*$U207)","v":""},{"$f":"IF(AN207=\"\",\"\",(AN207/$BM207)*$U207)","v":""},{"$f":"IF(AO207=\"\",\"\",(AO207/$BM207)*$U207)","v":""},{"$f":"IF(AP207=\"\",\"\",(AP207/$BM207)*$U207)","v":""},{"$f":"IF(AQ207=\"\",\"\",(AQ207/$BM207)*$U207)","v":""},{"$f":"IF(AR207=\"\",\"\",(AR207/$BM207)*$U207)","v":""},{"$f":"IF(AS207=\"\",\"\",(AS207/$BM207)*$U207)","v":""},{"$f":"IF(AT207=\"\",\"\",(AT207/$BM207)*$U207)","v":""},{"$f":"IF(AU207=\"\",\"\",(AU207/$BM207)*$U207)","v":""},{"$f":"IF(AV207=\"\",\"\",(AV207/$BM207)*$U207)","v":""},{"$f":"IF(AW207=\"\",\"\",(AW207/$BM207)*$U207)","v":""},{"$f":"IF(AX207=\"\",\"\",(AX207/$BM207)*$U207)","v":""},{"$f":"IF(AY207=\"\",\"\",(AY207/$BM207)*$U207)","v":""},{"$f":"IF(AZ207=\"\",\"\",(AZ207/$BM207)*$U207)","v":""},{"$f":"IF(BA207=\"\",\"\",(BA207/$BM207)*$U207)","v":""},{"$f":"IF(BB207=\"\",\"\",(BB207/$BM207)*$U207)","v":""},{"$f":"IF(BC207=\"\",\"\",(BC207/$BM207)*$U207)","v":""},{"$f":"IF(BD207=\"\",\"\",(BD207/$BM207)*$U207)","v":""},{"$f":"IF(BE207=\"\",\"\",(BE207/$BM207)*$U207)","v":""},{"$f":"IF(BF207=\"\",\"\",(BF207/$BM207)*$U207)","v":""},{"$f":"IF(BG207=\"\",\"\",(BG207/$BM207)*$U207)","v":""},{"$f":"IF(BH207=\"\",\"\",(BH207/$BM207)*$U207)","v":""},{"$f":"IF(BI207=\"\",\"\",(BI207/$BM207)*$U207)","v":""},{"$f":"IF(BJ207=\"\",\"\",(BJ207/$BM207)*$U207)","v":""},{"$f":"IF(BK207=\"\",\"\",(BK207/$BM207)*$U207)","v":""},{"$f":"IF(BL207=\"\",\"\",(BL207/$BM207)*$U207)","v":""},{"$f":"IF(SUM(BO207:CR207)=U207,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"10481/12 - ST HELENS BEACH ROAD",null,null,505.05166241000001,"Traffic Distributor",2683.165,1355136.9437703276,null,1,{"$f":"IF(K208=\"\",\"\",K208*M208)","v":1355136.9437703276},null,null,{"$f":"IF(O208=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O208,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O208,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q208=\"\",0,Q208*10000*P208)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S208,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N208+R208)*T208,0)","v":1485385.2798791321},"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1485385.2798791321,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/13 - ST HELENS BEACH ROAD",null,null,146.12275459,"Traffic Distributor",2683.165,392071.46081947733,null,1,392071.46081947733,null,null,{"$f":"IF(O209=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O209,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O209,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S209,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},429755.22085734125,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,429755.22085734125,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/15 - ST HELENS BEACH ROAD",null,null,505.35270360999999,"Traffic Distributor",2683.165,1355944.6869817255,null,1,1355944.6869817255,null,null,{"$f":"IF(O210=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O210,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O210,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S210,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1486270.6589411143,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI210:BL210)","v":13661},null,1486270.6589411143,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/17 - ST HELENS BEACH ROAD",null,null,548.28248838000002,"Traffic Distributor",2683.165,1471132.3829341228,null,1,1471132.3829341228,null,null,{"$f":"IF(O211=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O211,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O211,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S211,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1612529.5649339261,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1612529.5649339261,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/14 - ST HELENS BEACH ROAD",null,null,487.41143498999998,"Traffic Distributor",2683.165,1307805.3029649432,null,1,1307805.3029649432,null,null,{"$f":"IF(O212=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O212,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O212,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S212,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1433504.3811640278,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1433504.3811640278,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10481/16 - ST HELENS BEACH ROAD",null,null,364.85618099999999,"Traffic Distributor",2683.165,978969.33489286492,null,1,978969.33489286492,null,null,{"$f":"IF(O213=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O213,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O213,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S213,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1073062.5020502568,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1073062.5020502568,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/10 - WALKERSTON-HOMEBUSH ROAD",null,null,259.76875669999998,"Traffic Distributor",2683.165,697002.43607095547,null,1,697002.43607095547,null,null,{"$f":"IF(O214=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O214,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O214,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S214,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},763994.49025364453,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",763994.49025364453,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/11 - WALKERSTON-HOMEBUSH ROAD",null,null,514.85694610999997,"Traffic Distributor",2683.165,1381446.1378092379,null,1,1381446.1378092379,null,null,{"$f":"IF(O215=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O215,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1514223.1694596147,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1514223.1694596147,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/12 - WALKERSTON-HOMEBUSH ROAD",null,null,474.53459382,"Traffic Distributor",2683.165,1273254.6134270402,null,1,1273254.6134270402,null,null,{"$f":"IF(O216=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O216,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O216,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S216,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1395632.8687053039,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1395632.8687053039,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/13 - WALKERSTON-HOMEBUSH ROAD",null,null,649.76505807000001,"Traffic Distributor",2683.165,1743426.8620363916,null,1,1743426.8620363916,null,null,{"$f":"IF(O217=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O217,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O217,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S217,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1910995.4970378445,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1910995.4970378445,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/15 - WALKERSTON-HOMEBUSH ROAD",null,null,333.64391011999999,"Traffic Distributor",2683.165,895221.66209712974,null,1,895221.66209712974,null,null,{"$f":"IF(O218=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O218,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O218,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S218,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},981265.46193059627,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",981265.46193059627,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/16 - WALKERSTON-HOMEBUSH ROAD",null,null,505.44080349000001,"Traffic Distributor",2683.165,1356181.0734962458,null,1,1356181.0734962458,null,null,{"$f":"IF(O219=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O219,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O219,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S219,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1486529.7656318769,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1486529.7656318769,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/17 - WALKERSTON-HOMEBUSH ROAD",null,null,494.63362187000001,"Traffic Distributor",2683.165,1327183.6220248186,null,1,1327183.6220248186,null,null,{"$f":"IF(O220=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O220,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O220,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S220,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1454745.238047654,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1454745.238047654,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/18 - WALKERSTON-HOMEBUSH ROAD",null,null,497.90368568000002,"Traffic Distributor",2683.165,1335957.7427875772,null,1,1335957.7427875772,null,null,{"$f":"IF(O221=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O221,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O221,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S221,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1464362.6792109231,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1464362.6792109231,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/19 - WALKERSTON-HOMEBUSH ROAD",null,null,500.21860484000001,"Traffic Distributor",2683.165,1342169.0528555186,null,1,1342169.0528555186,null,null,{"$f":"IF(O222=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O222,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O222,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S222,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1471170.9863610594,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1471170.9863610594,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/20 - WALKERSTON-HOMEBUSH ROAD",null,null,492.4992014,"Traffic Distributor",2683.165,1321456.6197244311,null,1,1321456.6197244311,null,null,{"$f":"IF(O223=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O223,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O223,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S223,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1448467.7876734051,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1448467.7876734051,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/21 - WALKERSTON-HOMEBUSH ROAD",null,null,504.13998236999998,"Traffic Distributor",2683.165,1352690.7557958011,null,1,1352690.7557958011,null,null,{"$f":"IF(O224=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O224,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O224,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S224,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1482703.977723005,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1482703.977723005,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/22 - WALKERSTON-HOMEBUSH ROAD",null,null,339.74545559000001,"Traffic Distributor",2683.165,911593.11534814234,null,1,911593.11534814234,null,null,{"$f":"IF(O225=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O225,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},999210.44954315806,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",999210.44954315806,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10496/1 - WEWAK ROAD",null,null,559.21869350999998,"Traffic Distributor",2683.165,1500476.025771759,null,1,1500476.025771759,null,null,{"$f":"IF(O226=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O226,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O226,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S226,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1644693.557901151,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1644693.557901151,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10496/3 - WEWAK ROAD",null,null,454.73464354999999,"Traffic Distributor",2683.165,1220128.0798608358,null,1,1220128.0798608358,null,null,{"$f":"IF(O227=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O227,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O227,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S227,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1337400.1038965399,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1337400.1038965399,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10496/5 - WEWAK ROAD",null,null,520.48734417000003,"Traffic Distributor",2683.165,1396553.4248198981,null,1,1396553.4248198981,null,null,{"$f":"IF(O228=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O228,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O228,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S228,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1530782.4861011563,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1530782.4861011563,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10496/6 - WEWAK ROAD",null,null,299.15097599000001,"Traffic Distributor",2683.165,802671.42849220836,null,1,802671.42849220836,null,null,{"$f":"IF(O229=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O229,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O229,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S229,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},879819.80709984398,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,879819.80709984398,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/14 - MARWOOD-SUNNYSIDE ROAD",null,null,368.99065709000001,"Traffic Distributor",2683.165,990062.81643088988,null,1,990062.81643088988,null,null,{"$f":"IF(O230=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O230,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1085222.228235086,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1085222.228235086,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10294/10 - COWLEYS ROAD",null,null,490.89263964000003,"Traffic Distributor",2683.165,1317145.9494396606,null,1,1317145.9494396606,null,null,{"$f":"IF(O231=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O231,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1443742.799385804,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1443742.799385804,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10294/9 - COWLEYS ROAD",null,null,230.68945749,"Arterial",3504.05,808347.39351783448,null,1,808347.39351783448,null,null,{"$f":"IF(O232=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O232,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O232,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S232,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},886041.31477619486,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",886041.31477619486,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10294/8 - COWLEYS ROAD",null,null,498.98850612000001,"Arterial",3504.05,1748480.674869786,null,1,1748480.674869786,null,null,{"$f":"IF(O233=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O233,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O233,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S233,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1916535.0546629967,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1916535.0546629967,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10294/7 - COWLEYS ROAD",null,null,498.91656661000002,"Arterial",3504.05,1748228.5952297708,null,1,1748228.5952297708,null,null,{"$f":"IF(O234=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O234,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O234,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S234,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1916258.7465095238,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1916258.7465095238,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10294/5 - COWLEYS ROAD",null,null,499.99996922000003,"Traffic Distributor",2683.165,1341582.4174121814,null,1,1341582.4174121814,null,null,{"$f":"IF(O235=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O235,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1470527.9667340065,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1470527.9667340065,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10560/4 - DAVEY STREET",null,null,96.233247669999997,"Controlled Distributor",4701.0249999999996,452394.90312786167,null,1,452394.90312786167,null,null,{"$f":"IF(O236=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O236,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O236,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S236,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},495876.62183340261,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",495876.62183340261,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10606/2 - HORSE AND JOCKEY ROAD",null,null,501.28352288000002,"Traffic Distributor",2683.165,1345026.4036683151,null,1,1345026.4036683151,null,null,{"$f":"IF(O237=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O237,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O237,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S237,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1474302.9700740632,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1474302.9700740632,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10348/1 - SCHMIDTKES ROAD",null,null,511.15013700999998,"Traffic Distributor",2683.165,1371500.1573704365,null,1,1371500.1573704365,null,null,{"$f":"IF(O238=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O238,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O238,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S238,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1503321.2358907035,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1503321.2358907035,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10348/2 - SCHMIDTKES ROAD",null,null,499.59495626,"Traffic Distributor",2683.165,1340495.7008133628,null,1,1340495.7008133628,null,null,{"$f":"IF(O239=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O239,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O239,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S239,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1469336.8008915388,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1469336.8008915388,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10144/3 - BLACKS BEACH ROAD",null,null,432.79448425999999,"Traffic Distributor",2683.165,1161259.0123594829,null,1,1161259.0123594829,null,null,{"$f":"IF(O240=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O240,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1272872.8642631553,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1272872.8642631553,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10276/1 - BOUNDARY ROAD",null,null,724.25175674000002,"Traffic Distributor",2683.165,1943286.9648732822,null,1,1943286.9648732822,null,null,{"$f":"IF(O241=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O241,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O241,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S241,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2130065.057611614,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",2130065.057611614,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11622/2 - BOUNDARY ROAD EAST",null,null,232.98850447999999,"Controlled Distributor",4701.0249999999996,1095284.7842730919,null,1,1095284.7842730919,null,null,{"$f":"IF(O242=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O242,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O242,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S242,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1200557.5549496468,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1200557.5549496468,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11622/4 - BOUNDARY ROAD EAST",null,null,416.60938506999997,"Controlled Distributor",4701.0249999999996,1958491.1344486964,null,1,1958491.1344486964,null,null,{"$f":"IF(O243=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O243,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O243,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S243,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2146730.5686390619,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",2146730.5686390619,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11372/2 - GLENELLA ROAD",null,null,455.07224215999997,"Traffic Distributor",2683.165,1221033.9126352363,null,1,1221033.9126352363,null,null,{"$f":"IF(O244=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O244,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O244,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S244,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1338393.0003527335,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1338393.0003527335,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/14 - WALKERSTON-HOMEBUSH ROAD",null,null,506.59741423999998,"Traffic Distributor",2683.165,1359284.4509792696,null,1,1359284.4509792696,null,null,{"$f":"IF(O245=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O245,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O245,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S245,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1489931.4227502833,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1489931.4227502833,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/4 - MILTON STREET",null,null,321.99420858000002,"Arterial",3504.05,1128283.8065747491,null,1,1128283.8065747491,null,null,{"$f":"IF(O246=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O246,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O246,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S246,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1236728.2624214019,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1236728.2624214019,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/3 - MILTON STREET",null,null,237.06019026000001,"Arterial",3504.05,830670.75968055311,null,1,830670.75968055311,null,null,{"$f":"IF(O247=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O247,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O247,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S247,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},910510.28054964519,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",910510.28054964519,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11200/12 - CONNORS ROAD",null,null,164.55643945,"Traffic Distributor",2683.165,441532.07885685924,null,1,441532.07885685924,null,null,{"$f":"IF(O248=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O248,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O248,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S248,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},483969.7224279684,0,0,0,0,0,0,0,"y",0,0,0,null,null,"","","","","","","",3379,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3379,null,"","","","","","","",483969.7224279684,"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11200/9 - CONNORS ROAD",null,null,626.61654736000003,"Traffic Distributor",2683.165,1681315.5882971943,null,1,1681315.5882971943,null,null,{"$f":"IF(O249=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O249,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O249,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S249,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1842914.4280721804,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1842914.4280721804,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11200/10 - CONNORS ROAD",null,null,376.99997709000002,"Traffic Distributor",2683.165,1011553.1435286899,null,1,1011553.1435286899,null,null,{"$f":"IF(O250=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O250,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O250,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S250,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1108778.0877942287,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1108778.0877942287,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11200/8 - CONNORS ROAD",null,null,240.07698321000001,"Arterial",3504.05,841241.75301700062,null,1,841241.75301700062,null,null,{"$f":"IF(O251=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O251,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O251,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S251,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},922097.29983049561,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",922097.29983049561,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11200/7 - CONNORS ROAD",null,null,399.48724700999998,"Arterial",3504.05,1399823.2878853905,null,1,1399823.2878853905,null,null,{"$f":"IF(O252=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O252,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1534366.6304837819,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1534366.6304837819,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11200/6 - CONNORS ROAD",null,null,355.81032257999999,"Arterial",3504.05,1246777.1608364491,null,1,1246777.1608364491,null,null,{"$f":"IF(O253=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O253,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O253,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S253,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1366610.5484833063,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1366610.5484833063,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11200/5 - CONNORS ROAD",null,null,230.41562456,"Arterial",3504.05,807387.86923946801,null,1,807387.86923946801,null,null,{"$f":"IF(O254=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O254,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O254,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S254,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},884989.56628293428,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",884989.56628293428,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/8 - SUGARSHED ROAD",null,null,510.52765503000001,"Arterial",3504.05,1788914.4296078717,null,1,1788914.4296078717,null,null,{"$f":"IF(O255=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O255,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O255,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S255,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1960855.0803063789,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1960855.0803063789,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/9 - SUGARSHED ROAD",null,null,490.13325394999998,"Traffic Distributor",2683.165,1315108.3923347518,null,1,1315108.3923347518,null,null,{"$f":"IF(O256=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O256,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O256,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S256,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1441509.4034589508,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1441509.4034589508,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/12 - SUGARSHED ROAD",null,null,109.19924315,"Traffic Distributor",2683.165,292999.58724656975,null,1,292999.58724656975,null,null,{"$f":"IF(O257=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O257,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O257,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S257,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},321161.10176720121,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,321161.10176720121,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/13 - SUGARSHED ROAD",null,null,456.53859867,"Traffic Distributor",2683.165,1224968.3891003905,null,1,1224968.3891003905,null,null,{"$f":"IF(O258=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O258,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1342705.6371325343,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1342705.6371325343,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/15 - SUGARSHED ROAD",null,null,450.57645499,"Traffic Distributor",2683.165,1208970.9738532433,null,1,1208970.9738532433,null,null,{"$f":"IF(O259=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O259,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O259,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S259,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1325170.6380068271,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1325170.6380068271,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/17 - SUGARSHED ROAD",null,null,504.68745501000001,"Traffic Distributor",2683.165,1354159.7152219065,null,1,1354159.7152219065,null,null,{"$f":"IF(O260=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O260,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O260,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S260,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1484314.1254784088,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1484314.1254784088,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/18 - SUGARSHED ROAD",null,null,510.07875789000002,"Traffic Distributor",2683.165,1368625.4704139219,null,1,1368625.4704139219,null,null,{"$f":"IF(O261=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O261,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O261,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S261,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1500170.2497788591,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1500170.2497788591,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/19 - SUGARSHED ROAD",null,null,273.08673805000001,"Traffic Distributor",2683.165,732736.77749992826,null,1,732736.77749992826,null,null,{"$f":"IF(O262=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O262,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O262,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S262,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},803163.42073611775,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,803163.42073611775,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/14 - SUGARSHED ROAD",null,null,488.94510171000002,"Traffic Distributor",2683.165,1311920.3838297122,null,1,1311920.3838297122,null,null,{"$f":"IF(O263=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O263,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O263,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S263,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1438014.981048519,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1438014.981048519,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10207/1 - FARLEIGH-DUMBLETON ROAD",null,null,508.55913916999998,"Traffic Distributor",2683.165,1364548.0826510729,null,1,1364548.0826510729,null,null,{"$f":"IF(O264=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O264,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1495700.9658506648,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1495700.9658506648,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/16 - SUGARSHED ROAD",null,null,244.08491914000001,"Traffic Distributor",2683.165,654920.1120642781,null,1,654920.1120642781,null,null,{"$f":"IF(O265=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O265,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O265,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S265,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},717867.44389867701,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,717867.44389867701,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/16 - SUGARSHED ROAD",null,null,253.37310058,"Traffic Distributor",2683.165,679841.83541773574,null,1,679841.83541773574,null,null,{"$f":"IF(O266=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O266,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O266,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S266,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},745184.50671555498,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,745184.50671555498,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/8 - FARLEIGH-HABANA ROAD",null,null,487.95021523000003,"Arterial",3504.05,1709801.9516766816,null,1,1709801.9516766816,null,null,{"$f":"IF(O267=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O267,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1874138.7445781215,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1874138.7445781215,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11622/3 - BOUNDARY ROAD EAST",null,null,52.425726730000001,"Controlled Distributor",4701.0249999999996,246454.65200089823,null,1,246454.65200089823,null,null,{"$f":"IF(O268=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O268,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O268,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S268,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},270142.52243861236,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",270142.52243861236,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11622/3 - BOUNDARY ROAD EAST",null,null,270.37226077000003,"Controlled Distributor",4701.0249999999996,1271026.7571862892,null,1,1271026.7571862892,null,null,{"$f":"IF(O269=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O269,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O269,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S269,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1393190.8831326198,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1393190.8831326198,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12095/1 - CENTRAL PARK DRIVE",null,null,267.34898930999998,"Traffic Distributor",2683.165,717341.45090196608,null,1,717341.45090196608,null,null,{"$f":"IF(O270=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O270,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O270,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S270,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},786288.37972076447,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",786288.37972076447,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11700/2 - GOLDSMITH STREET",null,null,283.28182528000002,"Controlled Distributor",4701.0249999999996,{"$f":"IF(J271=\"\",\"\",(J271*H271))","v":1331714.9426869119},null,{"$f":"IF(L271=\"\",1,VLOOKUP(L271,Roadsitecond,2,FALSE))","v":1},1331714.9426869119,null,null,{"$f":"IF(O271=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O271,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O271,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S271,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1459712.0844175559,0,0,0,0,"y",0,0,0,0,0,0,null,null,{"$f":"IF(V271=\"y\",AI$14,IF(AND(V271>0,V271<=1),V271*AI$14,\"\"))","v":""},{"$f":"IF(W271=\"y\",AJ$14,IF(AND(W271>0,W271<=1),W271*AJ$14,\"\"))","v":""},{"$f":"IF(X271=\"y\",AK$14,IF(AND(X271>0,X271<=1),X271*AK$14,\"\"))","v":""},{"$f":"IF(Y271=\"y\",AL$14,IF(AND(Y271>0,Y271<=1),Y271*AL$14,\"\"))","v":""},{"$f":"IF(Z271=\"y\",AM$14,IF(AND(Z271>0,Z271<=1),Z271*AM$14,\"\"))","v":109515},{"$f":"IF(AA271=\"y\",AN$14,IF(AND(AA271>0,AA271<=1),AA271*AN$14,\"\"))","v":""},{"$f":"IF(AB271=\"y\",AO$14,IF(AND(AB271>0,AB271<=1),AB271*AO$14,\"\"))","v":""},{"$f":"IF(AC271=\"y\",AP$14,IF(AND(AC271>0,AC271<=1),AC271*AP$14,\"\"))","v":""},{"$f":"IF(AD271=\"y\",AQ$14,IF(AND(AD271>0,AD271<=1),AD271*AQ$14,\"\"))","v":""},{"$f":"IF(AE271=\"y\",AR$14,IF(AND(AE271>0,AE271<=1),AE271*AR$14,\"\"))","v":""},{"$f":"IF(AF271=\"y\",AS$14,IF(AND(AF271>0,AF271<=1),AF271*AS$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,{"$f":"IF(AI271=\"\",\"\",(AI271/$BM271)*$U271)","v":""},{"$f":"IF(AJ271=\"\",\"\",(AJ271/$BM271)*$U271)","v":""},{"$f":"IF(AK271=\"\",\"\",(AK271/$BM271)*$U271)","v":""},{"$f":"IF(AL271=\"\",\"\",(AL271/$BM271)*$U271)","v":""},{"$f":"IF(AM271=\"\",\"\",(AM271/$BM271)*$U271)","v":1459712.0844175559},{"$f":"IF(AN271=\"\",\"\",(AN271/$BM271)*$U271)","v":""},{"$f":"IF(AO271=\"\",\"\",(AO271/$BM271)*$U271)","v":""},{"$f":"IF(AP271=\"\",\"\",(AP271/$BM271)*$U271)","v":""},{"$f":"IF(AQ271=\"\",\"\",(AQ271/$BM271)*$U271)","v":""},{"$f":"IF(AR271=\"\",\"\",(AR271/$BM271)*$U271)","v":""},{"$f":"IF(AS271=\"\",\"\",(AS271/$BM271)*$U271)","v":""},{"$f":"IF(AT271=\"\",\"\",(AT271/$BM271)*$U271)","v":""},{"$f":"IF(AU271=\"\",\"\",(AU271/$BM271)*$U271)","v":""},{"$f":"IF(AV271=\"\",\"\",(AV271/$BM271)*$U271)","v":""},{"$f":"IF(AW271=\"\",\"\",(AW271/$BM271)*$U271)","v":""},{"$f":"IF(AX271=\"\",\"\",(AX271/$BM271)*$U271)","v":""},{"$f":"IF(AY271=\"\",\"\",(AY271/$BM271)*$U271)","v":""},{"$f":"IF(AZ271=\"\",\"\",(AZ271/$BM271)*$U271)","v":""},{"$f":"IF(BA271=\"\",\"\",(BA271/$BM271)*$U271)","v":""},{"$f":"IF(BB271=\"\",\"\",(BB271/$BM271)*$U271)","v":""},{"$f":"IF(BC271=\"\",\"\",(BC271/$BM271)*$U271)","v":""},{"$f":"IF(BD271=\"\",\"\",(BD271/$BM271)*$U271)","v":""},{"$f":"IF(BE271=\"\",\"\",(BE271/$BM271)*$U271)","v":""},{"$f":"IF(BF271=\"\",\"\",(BF271/$BM271)*$U271)","v":""},{"$f":"IF(BG271=\"\",\"\",(BG271/$BM271)*$U271)","v":""},{"$f":"IF(BH271=\"\",\"\",(BH271/$BM271)*$U271)","v":""},{"$f":"IF(BI271=\"\",\"\",(BI271/$BM271)*$U271)","v":""},{"$f":"IF(BJ271=\"\",\"\",(BJ271/$BM271)*$U271)","v":""},{"$f":"IF(BK271=\"\",\"\",(BK271/$BM271)*$U271)","v":""},{"$f":"IF(BL271=\"\",\"\",(BL271/$BM271)*$U271)","v":""},{"$f":"IF(SUM(BO271:CR271)=U271,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"10322/2 - LORNE ROAD",null,null,317.03007406,"Traffic Distributor",2683.165,850643.99866519985,null,1,{"$f":"IF(K272=\"\",\"\",K272*M272)","v":850643.99866519985},null,null,{"$f":"IF(O272=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O272,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O272,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q272=\"\",0,Q272*10000*P272)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S272,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N272+R272)*T272,0)","v":932403.2378007099},0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",932403.2378007099,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10934/5 - CREEK STREET",null,null,703.65067603,"Traffic Distributor",2683.165,1888010.8661500348,null,1,1888010.8661500348,null,null,{"$f":"IF(O273=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O273,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O273,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S273,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2069476.1232237602,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",2069476.1232237602,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60119/3 - BEACONSFIELD ROAD EAST",null,null,230.08668058000001,"Traffic Distributor",2683.165,617360.52829843573,null,1,617360.52829843573,null,null,{"$f":"IF(O274=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O274,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O274,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S274,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},676697.83878928749,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI274:BL274)","v":110010},null,"","",676697.83878928749,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60119/2 - BEACONSFIELD ROAD EAST",null,null,357.35255790000002,"Traffic Distributor",2683.165,958835.8760177535,null,1,958835.8760177535,null,null,{"$f":"IF(O275=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O275,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1050993.9254509527,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1050993.9254509527,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10211/11 - GLENELLA-RICHMOND ROAD",null,null,348.3828747,"Arterial",3504.05,1220751.0120925352,null,1,1220751.0120925352,null,null,{"$f":"IF(O276=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O276,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O276,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1338082.9089603249,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1338082.9089603249,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11606/3 - ARCHIBALD STREET",null,null,207.45861873000001,"Arterial",3504.05,726945.37296085653,null,1,726945.37296085653,null,null,{"$f":"IF(O277=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O277,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O277,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S277,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},796815.37813296344,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",796815.37813296344,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10384/3 - CAPE HILLSBOROUGH ROAD",null,null,496.21462801000001,"Traffic Distributor",2683.165,1331425.7223644517,null,1,1331425.7223644517,null,null,{"$f":"IF(O278=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O278,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O278,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S278,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1459395.0658227939,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1459395.0658227939,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10318/5 - LANSDOWNE ROAD",null,null,929.15430044000004,"Traffic Distributor",2683.165,2493074.2985400925,null,1,2493074.2985400925,null,null,{"$f":"IF(O279=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O279,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O279,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S279,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2732694.9366410831,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",2732694.9366410831,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60385/2 - MILL STREET",null,null,229.04354487000001,"Traffic Distributor",2683.165,614561.6230711136,null,1,614561.6230711136,null,null,{"$f":"IF(O280=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O280,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O280,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S280,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},673629.91813111841,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",673629.91813111841,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10496/2 - WEWAK ROAD",null,null,85.216534129999999,"Traffic Distributor",2683.165,228650.02179892146,null,1,228650.02179892146,null,null,{"$f":"IF(O281=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O281,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O281,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S281,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},250626.60876119,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,250626.60876119,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10458/15 - OLD BOWEN ROAD",null,null,100.80349843,"Traffic Distributor",2683.165,270472.41886493098,null,1,270472.41886493098,null,null,{"$f":"IF(O282=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O282,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O282,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S282,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},296468.74542250106,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,296468.74542250106,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10318/3 - LANSDOWNE ROAD",null,null,40.520798589999998,"Traffic Distributor",2683.165,108723.98854873734,null,1,108723.98854873734,null,null,{"$f":"IF(O283=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O283,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O283,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S283,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},119173.94245832968,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",119173.94245832968,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10318/4 - LANSDOWNE ROAD",null,null,80.301552999999998,"Traffic Distributor",2683.165,215462.31645524499,null,1,215462.31645524499,null,null,{"$f":"IF(O284=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O284,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O284,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},236171.37345605585,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",236171.37345605585,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10318/6 - LANSDOWNE ROAD",null,null,125.58881374000001,"Traffic Distributor",2683.165,336975.50941868708,null,1,336975.50941868708,null,null,{"$f":"IF(O285=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O285,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O285,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},369363.74856526847,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",369363.74856526847,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10606/6 - HORSE AND JOCKEY ROAD",null,null,25.58201214,"Traffic Distributor",2683.165,68640.759603623097,null,1,68640.759603623097,null,null,{"$f":"IF(O286=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O286,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},75238.133226057224,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",75238.133226057224,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12058/1 - RON SEARLE DRIVE",null,null,62.113838029999997,"Traffic Distributor",2683.165,166661.67621776494,null,1,166661.67621776494,null,null,{"$f":"IF(O287=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O287,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O287,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S287,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},182680.28313440084,0,0,0,"y",0,0,0,0,0,0,0,null,null,"","","",8635,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8635,null,"","","",182680.28313440084,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12058/6 - RON SEARLE DRIVE",null,null,122.58118890999999,"Traffic Distributor",2683.165,328905.55574170011,null,1,328905.55574170011,null,null,{"$f":"IF(O288=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O288,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O288,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S288,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},360518.15516881651,0,0,0,"y",0,0,0,0,0,0,0,null,null,"","","",8635,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8635,null,"","","",360518.15516881651,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12058/5 - RON SEARLE DRIVE",null,null,315.13587368999998,"Traffic Distributor",2683.165,845561.5465294288,null,1,845561.5465294288,null,null,{"$f":"IF(O289=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O289,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O289,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S289,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},926832.28822039638,0,0,0,"y",0,0,0,0,0,0,0,null,null,"","","",8635,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8635,null,"","","",926832.28822039638,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/13 - SHAKESPEARE STREET",null,null,121.06842404,"Controlled Distributor",4701.0249999999996,569145.68812264095,null,1,569145.68812264095,null,null,{"$f":"IF(O290=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O290,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O290,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S290,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},623848.85242072714,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",623848.85242072714,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/7 - JULIET STREET",null,null,93.164709650000006,"Arterial Main Street",4701.0249999999996,437969.62918239122,null,1,437969.62918239122,null,null,{"$f":"IF(O291=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O291,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O291,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S291,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},480064.86961505463,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",480064.86961505463,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/6 - JULIET STREET",null,null,95.712297190000001,"Arterial Main Street",4701.0249999999996,449945.90189761971,null,1,449945.90189761971,null,null,{"$f":"IF(O292=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O292,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O292,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S292,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},493192.23602683883,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",493192.23602683883,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/9 - MARWOOD-SUNNYSIDE ROAD",null,null,197.31742001999999,"Traffic Distributor",2683.165,529435.19528796326,null,1,529435.19528796326,null,null,{"$f":"IF(O293=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O293,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O293,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S293,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},580321.60465101909,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",580321.60465101909,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/14 - MUNBURA ROAD",null,null,205.10693925000001,"Traffic Distributor",2683.165,550335.76065272628,null,1,550335.76065272628,null,null,{"$f":"IF(O294=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O294,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O294,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S294,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},603231.0178115773,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",603231.0178115773,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12095/2 - CENTRAL PARK DRIVE",null,null,72.372054219999995,"Traffic Distributor",2683.165,194186.16286120628,null,1,194186.16286120628,null,null,{"$f":"IF(O295=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O295,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O295,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S295,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},212850.27258406251,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",212850.27258406251,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12095/3 - CENTRAL PARK DRIVE",null,null,127.01910348,"Traffic Distributor",2683.165,340813.21278891421,null,1,340813.21278891421,null,null,{"$f":"IF(O296=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O296,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O296,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S296,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},373570.31095062988,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",373570.31095062988,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12095/4 - CENTRAL PARK DRIVE",null,null,74.082532760000007,"Traffic Distributor",2683.165,198775.65901298542,null,1,198775.65901298542,null,null,{"$f":"IF(O297=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O297,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O297,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S297,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},217880.88595288381,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",217880.88595288381,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12095/5 - CENTRAL PARK DRIVE",null,null,54.97953485,"Traffic Distributor",2683.165,147519.16362580025,null,1,147519.16362580025,null,null,{"$f":"IF(O298=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O298,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},161697.89714402647,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",161697.89714402647,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12095/6 - CENTRAL PARK DRIVE",null,null,136.89664106000001,"Traffic Distributor",2683.165,367316.27590975491,null,1,367316.27590975491,null,null,{"$f":"IF(O299=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O299,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O299,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S299,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},402620.70324668434,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",402620.70324668434,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12095/7 - CENTRAL PARK DRIVE",null,null,128.16720526,"Traffic Distributor",2683.165,343893.75930144789,null,1,343893.75930144789,null,null,{"$f":"IF(O300=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O300,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O300,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S300,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},376946.9427107895,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",376946.9427107895,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/14 - HOLTS ROAD",null,null,229.51102666,"Traffic Distributor",2683.165,615815.95384817885,null,1,615815.95384817885,null,null,{"$f":"IF(O301=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O301,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O301,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S301,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},675004.80830802431,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",675004.80830802431,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11177/4 - PLEYSTOWE CONNECTION ROAD",null,null,161.52157450999999,"Traffic Distributor",2683.165,433389.0354701241,null,1,433389.0354701241,null,null,{"$f":"IF(O302=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O302,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O302,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S302,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},475044.01433944074,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,475044.01433944074,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11177/3 - PLEYSTOWE CONNECTION ROAD",null,null,489.05813726999997,"Traffic Distributor",2683.165,1312223.6768880594,null,1,1312223.6768880594,null,null,{"$f":"IF(O303=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O303,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O303,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S303,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1438347.4249734147,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1438347.4249734147,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11177/2 - PLEYSTOWE CONNECTION ROAD",null,null,487.65321017999997,"Traffic Distributor",2683.165,1308454.0256926196,null,1,1308454.0256926196,null,null,{"$f":"IF(O304=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O304,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O304,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S304,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1434215.4555649164,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1434215.4555649164,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11177/1 - PLEYSTOWE CONNECTION ROAD",null,null,511.65961147000002,"Traffic Distributor",2683.165,1372867.1614099026,null,1,1372867.1614099026,null,null,{"$f":"IF(O305=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O305,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O305,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S305,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1504819.6288664781,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1504819.6288664781,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10216/2 - HARVEYS ROAD",null,null,564.26989190999996,"Traffic Distributor",2683.165,1514029.224526695,null,1,1514029.224526695,null,null,{"$f":"IF(O306=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O306,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O306,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1659549.4158411217,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1659549.4158411217,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/10 - SUGARSHED ROAD",null,null,202.85641344999999,"Traffic Distributor",2683.165,544297.22859456926,null,1,544297.22859456926,null,null,{"$f":"IF(O307=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O307,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O307,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S307,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},596612.09514660353,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,596612.09514660353,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/11 - SUGARSHED ROAD",null,null,498.43725998000002,"Traffic Distributor",2683.165,1337389.4106742367,null,1,1337389.4106742367,null,null,{"$f":"IF(O308=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O308,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O308,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S308,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1465931.9511684885,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1465931.9511684885,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10211/1 - GLENELLA-RICHMOND ROAD",null,null,503.10763177000001,"Traffic Distributor",2683.165,1349920.788798152,null,1,1349920.788798152,null,null,{"$f":"IF(O309=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O309,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O309,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S309,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1479667.776678547,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1479667.776678547,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10211/2 - GLENELLA-RICHMOND ROAD",null,null,488.43553265000003,"Traffic Distributor",2683.165,1310553.1259628374,null,1,1310553.1259628374,null,null,{"$f":"IF(O310=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O310,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O310,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S310,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1436516.3098488362,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1436516.3098488362,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10211/8 - GLENELLA-RICHMOND ROAD",null,null,160.74083084,"Traffic Distributor",2683.165,431294.17138080858,null,1,431294.17138080858,null,null,{"$f":"IF(O311=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O311,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O311,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S311,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},472747.80339491495,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",472747.80339491495,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/3 - HOLTS ROAD",null,null,1290.34715981,"Traffic Distributor",2683.165,3462214.3370515984,null,1,3462214.3370515984,null,null,{"$f":"IF(O312=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O312,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O312,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S312,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},3794983.404211977,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",3794983.404211977,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/4 - HOLTS ROAD",null,null,392.99997852000001,"Traffic Distributor",2683.165,1054483.7873656158,null,1,1054483.7873656158,null,null,{"$f":"IF(O313=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O313,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O313,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S313,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1155834.9898322497,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1155834.9898322497,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/5 - HOLTS ROAD",null,null,413.00000033999999,"Traffic Distributor",2683.165,1108147.1459122761,null,1,1108147.1459122761,null,null,{"$f":"IF(O314=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O314,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O314,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S314,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1214656.1762964826,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1214656.1762964826,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/7 - HOLTS ROAD",null,null,377.00001428000002,"Traffic Distributor",2683.165,1011553.2433155962,null,1,1011553.2433155962,null,null,{"$f":"IF(O315=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O315,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O315,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S315,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1108778.1971721055,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1108778.1971721055,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/8 - HOLTS ROAD",null,null,520.00001268999995,"Traffic Distributor",2683.165,1395245.8340493636,null,1,1395245.8340493636,null,null,{"$f":"IF(O316=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O316,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O316,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S316,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1529349.2168721042,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1529349.2168721042,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/9 - HOLTS ROAD",null,null,480.00004156,"Traffic Distributor",2683.165,1287919.3115123373,null,1,1287919.3115123373,null,null,{"$f":"IF(O317=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O317,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O317,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1411707.0571996171,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1411707.0571996171,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/14 - MALCOMSON STREET",null,null,23.103051010000001,"Arterial",3504.05,80954.245891590515,null,1,80954.245891590515,null,null,{"$f":"IF(O318=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O318,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O318,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},88735.124331068539,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",88735.124331068539,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/9 - MALCOMSON STREET",null,null,285.47228665,"Arterial",3504.05,1000309.1660359326,null,1,1000309.1660359326,null,null,{"$f":"IF(O319=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O319,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O319,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S319,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1096453.4008083025,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1096453.4008083025,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12058/2 - RON SEARLE DRIVE",null,null,58.614449999999998,"Traffic Distributor",2683.165,157272.24073424999,null,1,157272.24073424999,null,null,{"$f":"IF(O320=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O320,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O320,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S320,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},172388.38657169326,0,0,0,"y",0,0,0,0,0,0,0,null,null,"","","",8635,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8635,null,"","","",172388.38657169326,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12058/4 - RON SEARLE DRIVE",null,null,507.33863310999999,"Traffic Distributor",2683.165,1361273.2635085932,null,1,1361273.2635085932,null,null,{"$f":"IF(O321=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O321,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O321,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1492111.3890400941,0,0,0,"y",0,0,0,0,0,0,0,null,null,"","","",8635,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8635,null,"","","",1492111.3890400941,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10241/8 - NEBIA-CONINGSBY ROAD",null,null,312.31315918000001,"Traffic Distributor",2683.165,837987.73775120475,null,1,837987.73775120475,null,null,{"$f":"IF(O322=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O322,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O322,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S322,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},918530.52645121829,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,918530.52645121829,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/1 - FARLEIGH-HABANA ROAD",null,null,510.34334367999998,"Arterial",3504.05,1788268.5934219039,null,1,1788268.5934219039,null,null,{"$f":"IF(O323=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O323,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O323,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S323,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1960147.1698857679,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1960147.1698857679,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10185/4 - BALD HILL ROAD",null,null,190.70175814000001,"Arterial",3504.05,668228.49561046704,null,1,668228.49561046704,null,null,{"$f":"IF(O324=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O324,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O324,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},732454.95633376343,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",732454.95633376343,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/10 - ROCKY WATERHOLES-WOLLING ROAD",null,null,756.66657899999996,"Traffic Distributor",2683.165,2030261.2814425349,null,1,2030261.2814425349,null,null,{"$f":"IF(O325=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O325,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O325,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S325,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2225398.8688204475,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",2225398.8688204475,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/2 - ROCKY WATERHOLES-WOLLING ROAD",null,null,498.25081511000002,"Traffic Distributor",2683.165,1336889.1483246232,null,1,1336889.1483246232,null,null,{"$f":"IF(O326=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O326,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O326,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S326,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1465383.6063435543,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1465383.6063435543,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/3 - ROCKY WATERHOLES-WOLLING ROAD",null,null,677.59429604000002,"Traffic Distributor",2683.165,1818097.2993341666,null,1,1818097.2993341666,null,null,{"$f":"IF(O327=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O327,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O327,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S327,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1992842.8475319291,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1992842.8475319291,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/1 - ROCKY WATERHOLES-WOLLING ROAD",null,null,498.35736334000001,"Traffic Distributor",2683.165,1337175.0348061712,null,1,1337175.0348061712,null,null,{"$f":"IF(O328=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O328,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O328,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S328,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1465696.970666887,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1465696.970666887,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10934/3 - CREEK STREET",null,null,221.86469016999999,"Controlled Distributor",4701.0249999999996,1042991.4551064242,null,1,1042991.4551064242,null,null,{"$f":"IF(O329=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O329,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O329,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S329,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1143238.0775808657,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1143238.0775808657,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10934/4 - CREEK STREET",null,null,266.24336331000001,"Traffic Distributor",2683.165,714374.87391567614,null,1,714374.87391567614,null,null,{"$f":"IF(O330=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O330,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O330,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},783036.67161309288,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",783036.67161309288,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/13 - MALCOMSON STREET",null,null,388.21200355000002,"Arterial",3504.05,1360314.2710393777,null,1,1360314.2710393777,null,null,{"$f":"IF(O331=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O331,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O331,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S331,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1491060.2234705654,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1491060.2234705654,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/12 - MALCOMSON STREET",null,null,388.25427970999999,"Arterial",3504.05,1360462.4088178256,null,1,1360462.4088178256,null,null,{"$f":"IF(O332=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O332,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O332,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S332,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1491222.5994403979,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1491222.5994403979,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10914/5 - SLADE POINT ROAD",null,null,221.04430594999999,"Controlled Distributor",4701.0249999999996,1039134.8083785987,null,1,1039134.8083785987,null,null,{"$f":"IF(O333=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O333,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O333,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S333,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1139010.751106194,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1139010.751106194,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10914/5 - SLADE POINT ROAD",null,null,205.26213537000001,"Controlled Distributor",4701.0249999999996,964942.42992775422,null,1,964942.42992775422,null,null,{"$f":"IF(O334=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O334,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O334,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S334,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1057687.4078553708,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1057687.4078553708,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10914/4 - SLADE POINT ROAD",null,null,314.96354223999998,"Controlled Distributor",4701.0249999999996,{"$f":"IF(J335=\"\",\"\",(J335*H335))","v":1480651.4861587959},null,{"$f":"IF(L335=\"\",1,VLOOKUP(L335,Roadsitecond,2,FALSE))","v":1},1480651.4861587959,null,null,{"$f":"IF(O335=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O335,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O335,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S335,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1622963.5921904184,0,0,"y",0,0,0,0,0,0,0,0,null,null,{"$f":"IF(V335=\"y\",AI$14,IF(AND(V335>0,V335<=1),V335*AI$14,\"\"))","v":""},{"$f":"IF(W335=\"y\",AJ$14,IF(AND(W335>0,W335<=1),W335*AJ$14,\"\"))","v":""},{"$f":"IF(X335=\"y\",AK$14,IF(AND(X335>0,X335<=1),X335*AK$14,\"\"))","v":110010},{"$f":"IF(Y335=\"y\",AL$14,IF(AND(Y335>0,Y335<=1),Y335*AL$14,\"\"))","v":""},{"$f":"IF(Z335=\"y\",AM$14,IF(AND(Z335>0,Z335<=1),Z335*AM$14,\"\"))","v":""},{"$f":"IF(AA335=\"y\",AN$14,IF(AND(AA335>0,AA335<=1),AA335*AN$14,\"\"))","v":""},{"$f":"IF(AB335=\"y\",AO$14,IF(AND(AB335>0,AB335<=1),AB335*AO$14,\"\"))","v":""},{"$f":"IF(AC335=\"y\",AP$14,IF(AND(AC335>0,AC335<=1),AC335*AP$14,\"\"))","v":""},{"$f":"IF(AD335=\"y\",AQ$14,IF(AND(AD335>0,AD335<=1),AD335*AQ$14,\"\"))","v":""},{"$f":"IF(AE335=\"y\",AR$14,IF(AND(AE335>0,AE335<=1),AE335*AR$14,\"\"))","v":""},{"$f":"IF(AF335=\"y\",AS$14,IF(AND(AF335>0,AF335<=1),AF335*AS$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,{"$f":"IF(AI335=\"\",\"\",(AI335/$BM335)*$U335)","v":""},{"$f":"IF(AJ335=\"\",\"\",(AJ335/$BM335)*$U335)","v":""},{"$f":"IF(AK335=\"\",\"\",(AK335/$BM335)*$U335)","v":1622963.5921904184},{"$f":"IF(AL335=\"\",\"\",(AL335/$BM335)*$U335)","v":""},{"$f":"IF(AM335=\"\",\"\",(AM335/$BM335)*$U335)","v":""},{"$f":"IF(AN335=\"\",\"\",(AN335/$BM335)*$U335)","v":""},{"$f":"IF(AO335=\"\",\"\",(AO335/$BM335)*$U335)","v":""},{"$f":"IF(AP335=\"\",\"\",(AP335/$BM335)*$U335)","v":""},{"$f":"IF(AQ335=\"\",\"\",(AQ335/$BM335)*$U335)","v":""},{"$f":"IF(AR335=\"\",\"\",(AR335/$BM335)*$U335)","v":""},{"$f":"IF(AS335=\"\",\"\",(AS335/$BM335)*$U335)","v":""},{"$f":"IF(AT335=\"\",\"\",(AT335/$BM335)*$U335)","v":""},{"$f":"IF(AU335=\"\",\"\",(AU335/$BM335)*$U335)","v":""},{"$f":"IF(AV335=\"\",\"\",(AV335/$BM335)*$U335)","v":""},{"$f":"IF(AW335=\"\",\"\",(AW335/$BM335)*$U335)","v":""},{"$f":"IF(AX335=\"\",\"\",(AX335/$BM335)*$U335)","v":""},{"$f":"IF(AY335=\"\",\"\",(AY335/$BM335)*$U335)","v":""},{"$f":"IF(AZ335=\"\",\"\",(AZ335/$BM335)*$U335)","v":""},{"$f":"IF(BA335=\"\",\"\",(BA335/$BM335)*$U335)","v":""},{"$f":"IF(BB335=\"\",\"\",(BB335/$BM335)*$U335)","v":""},{"$f":"IF(BC335=\"\",\"\",(BC335/$BM335)*$U335)","v":""},{"$f":"IF(BD335=\"\",\"\",(BD335/$BM335)*$U335)","v":""},{"$f":"IF(BE335=\"\",\"\",(BE335/$BM335)*$U335)","v":""},{"$f":"IF(BF335=\"\",\"\",(BF335/$BM335)*$U335)","v":""},{"$f":"IF(BG335=\"\",\"\",(BG335/$BM335)*$U335)","v":""},{"$f":"IF(BH335=\"\",\"\",(BH335/$BM335)*$U335)","v":""},{"$f":"IF(BI335=\"\",\"\",(BI335/$BM335)*$U335)","v":""},{"$f":"IF(BJ335=\"\",\"\",(BJ335/$BM335)*$U335)","v":""},{"$f":"IF(BK335=\"\",\"\",(BK335/$BM335)*$U335)","v":""},{"$f":"IF(BL335=\"\",\"\",(BL335/$BM335)*$U335)","v":""},{"$f":"IF(SUM(BO335:CR335)=U335,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"10914/4 - SLADE POINT ROAD",null,null,95.309345070000006,"Controlled Distributor",4701.0249999999996,448051.61390769674,null,1,{"$f":"IF(K336=\"\",\"\",K336*M336)","v":448051.61390769674},null,null,{"$f":"IF(O336=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O336,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O336,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q336=\"\",0,Q336*10000*P336)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S336,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N336+R336)*T336,0)","v":491115.87945710728},0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",491115.87945710728,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10914/3 - SLADE POINT ROAD",null,null,82.764267410000002,"Controlled Distributor",4701.0249999999996,389076.89020109526,null,1,389076.89020109526,null,null,{"$f":"IF(O337=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O337,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O337,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S337,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},426472.82852308196,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",426472.82852308196,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10914/3 - SLADE POINT ROAD",null,null,99.780294990000002,"Controlled Distributor",4701.0249999999996,469069.66125536471,null,1,469069.66125536471,null,null,{"$f":"IF(O338=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O338,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O338,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S338,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},514154.06632489874,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI338:BL338)","v":110010},null,"","",514154.06632489874,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10914/3 - SLADE POINT ROAD",null,null,101.4315471,"Controlled Distributor",4701.0249999999996,476832.2387057775,null,1,476832.2387057775,null,null,{"$f":"IF(O339=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O339,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O339,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},522662.74017647596,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",522662.74017647596,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10914/3 - SLADE POINT ROAD",null,null,98.970361999999994,"Controlled Distributor",4701.0249999999996,465262.14602104994,null,1,465262.14602104994,null,null,{"$f":"IF(O340=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O340,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O340,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S340,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},509980.59359362529,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",509980.59359362529,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10914/2 - SLADE POINT ROAD",null,null,102.94629734,"Controlled Distributor",4701.0249999999996,483953.11745277344,null,1,483953.11745277344,null,null,{"$f":"IF(O341=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O341,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O341,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S341,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},530468.0387621402,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",530468.0387621402,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10914/2 - SLADE POINT ROAD",null,null,174.19266862999999,"Controlled Distributor",4701.0249999999996,818884.09004634561,null,1,818884.09004634561,null,null,{"$f":"IF(O342=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O342,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O342,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S342,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},897590.74082789628,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",897590.74082789628,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10914/2 - SLADE POINT ROAD",null,null,80.090295600000005,"Controlled Distributor",4701.0249999999996,376506.48187298997,null,1,376506.48187298997,null,null,{"$f":"IF(O343=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O343,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O343,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S343,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},412694.2214395146,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",412694.2214395146,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11163/15 - FARLEIGH-HABANA ROAD",null,null,490.41181569000003,"Arterial",3504.05,1718427.5227685447,null,1,1718427.5227685447,null,null,{"$f":"IF(O344=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O344,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O344,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S344,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1883593.3582902658,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1883593.3582902658,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10251/5 - SHOAL POINT ROAD",null,null,483.83699934999999,"Traffic Distributor",2683.165,1298214.5023609428,null,1,1298214.5023609428,null,null,{"$f":"IF(O345=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O345,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O345,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S345,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1422991.7653690497,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1422991.7653690497,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10251/8 - SHOAL POINT ROAD",null,null,470.76205397000001,"Traffic Distributor",2683.165,1263132.2665404151,null,1,1263132.2665404151,null,null,{"$f":"IF(O346=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O346,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O346,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S346,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1384537.6173121934,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1384537.6173121934,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10448/4 - MOUNT MARTIN ROAD",null,null,779.81877886999996,"Traffic Distributor",2683.165,2092382.4538067235,null,1,2092382.4538067235,null,null,{"$f":"IF(O347=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O347,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2293490.7878126865,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,2293490.7878126865,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10448/2 - MOUNT MARTIN ROAD",null,null,638.89375027999995,"Traffic Distributor",2683.165,1714257.3494700361,null,1,1714257.3494700361,null,null,{"$f":"IF(O348=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O348,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O348,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S348,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1879022.370789242,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1879022.370789242,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10448/3 - MOUNT MARTIN ROAD",null,null,482.76783293,"Traffic Distributor",2683.165,1295345.7524436235,null,1,1295345.7524436235,null,null,{"$f":"IF(O349=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O349,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O349,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S349,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1419847.28693207,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1419847.28693207,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/1 - WALKERSTON-HOMEBUSH ROAD",null,null,501.81528729000001,"Traffic Distributor",2683.165,1346453.2153214728,null,1,1346453.2153214728,null,null,{"$f":"IF(O350=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O350,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O350,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S350,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1475866.9190435777,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1475866.9190435777,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/2 - WALKERSTON-HOMEBUSH ROAD",null,null,536.2816977,"Traffic Distributor",2683.165,1438932.2814092205,null,1,1438932.2814092205,null,null,{"$f":"IF(O351=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O351,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O351,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S351,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1577234.5661254441,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1577234.5661254441,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10322/1 - LORNE ROAD",null,null,508.91322695999997,"Traffic Distributor",2683.165,1365498.1586161284,null,1,1365498.1586161284,null,null,{"$f":"IF(O352=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O352,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O352,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S352,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1496742.3579105211,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1496742.3579105211,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/3 - WALKERSTON-HOMEBUSH ROAD",null,null,316.16110866000002,"Traffic Distributor",2683.165,848312.4211177089,null,1,848312.4211177089,null,null,{"$f":"IF(O353=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O353,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O353,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},929847.56179773412,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",929847.56179773412,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/3 - WALKERSTON-HOMEBUSH ROAD",null,null,143.18353162,"Traffic Distributor",2683.165,384185.04061917728,null,1,384185.04061917728,null,null,{"$f":"IF(O354=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O354,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O354,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},421110.80116948677,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",421110.80116948677,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/4 - WALKERSTON-HOMEBUSH ROAD",null,null,245.11259715,"Traffic Distributor",2683.165,657677.5417319797,null,1,657677.5417319797,null,null,{"$f":"IF(O355=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O355,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O355,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S355,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},720889.90259374469,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",720889.90259374469,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/5 - WALKERSTON-HOMEBUSH ROAD",null,null,747.74764231999995,"Traffic Distributor",2683.165,2006330.3027055427,null,1,2006330.3027055427,null,null,{"$f":"IF(O356=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O356,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O356,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S356,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2199167.7755627218,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",2199167.7755627218,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/6 - WALKERSTON-HOMEBUSH ROAD",null,null,503.14316071000002,"Traffic Distributor",2683.165,1350016.1188064471,null,1,1350016.1188064471,null,null,{"$f":"IF(O357=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O357,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O357,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S357,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1479772.2692847764,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1479772.2692847764,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/7 - WALKERSTON-HOMEBUSH ROAD",null,null,262.48049178999997,"Traffic Distributor",2683.165,704278.46875371528,null,1,704278.46875371528,null,null,{"$f":"IF(O358=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O358,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O358,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S358,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},771969.85532104585,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",771969.85532104585,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/8 - WALKERSTON-HOMEBUSH ROAD",null,null,748.93324460999997,"Traffic Distributor",2683.165,2009511.4692739905,null,1,2009511.4692739905,null,null,{"$f":"IF(O359=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O359,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O359,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S359,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2202654.6984271142,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",2202654.6984271142,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/9 - WALKERSTON-HOMEBUSH ROAD",null,null,723.89888428999996,"Traffic Distributor",2683.165,1942340.1498659777,null,1,1942340.1498659777,null,null,{"$f":"IF(O360=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O360,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O360,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S360,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2129027.2399348957,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",2129027.2399348957,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60385/1 - MILL STREET",null,null,172.55156113000001,"Traffic Distributor",2683.165,462984.30951937649,null,1,462984.30951937649,null,null,{"$f":"IF(O361=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O361,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O361,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S361,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},507483.82393125934,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",507483.82393125934,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11172/24 - MARWOOD-SUNNYSIDE ROAD",null,null,336.52224568999998,"Traffic Distributor",2683.165,902944.71135680878,null,1,902944.71135680878,null,null,{"$f":"IF(O362=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O362,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},989730.80835838348,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",989730.80835838348,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10332/1 - MUNBURA ROAD",null,null,506.49923297999999,"Traffic Distributor",2683.165,1359021.0144587816,null,1,1359021.0144587816,null,null,{"$f":"IF(O363=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O363,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O363,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S363,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1489642.6661552289,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1489642.6661552289,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10275/4 - BERGMANS ROAD",null,null,473.60330431,"Traffic Distributor",2683.165,1270755.8100089412,null,1,1270755.8100089412,null,null,{"$f":"IF(O364=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O364,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O364,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S364,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1392893.8939975307,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1392893.8939975307,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10275/3 - BERGMANS ROAD",null,null,506.28867703999998,"Traffic Distributor",2683.165,1358456.0581300315,null,1,1358456.0581300315,null,null,{"$f":"IF(O365=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O365,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O365,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S365,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1489023.4093204436,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1489023.4093204436,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10937/4 - DUTTON STREET",null,null,141.86792789,"Arterial Main Street",4701.0249999999996,666924.67570908717,null,1,666924.67570908717,null,null,{"$f":"IF(O366=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O366,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O366,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S366,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},731025.82040914265,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",731025.82040914265,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10934/1 - CREEK STREET",null,null,279.01963115000001,"Controlled Distributor",4701.0249999999996,1311678.2615269287,null,1,1311678.2615269287,null,null,{"$f":"IF(O367=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O367,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O367,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S367,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1437749.5872769607,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1437749.5872769607,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10937/3 - DUTTON STREET",null,null,438.63567775000001,"Arterial Main Street",4701.0249999999996,2062037.2869946936,null,1,2062037.2869946936,null,null,{"$f":"IF(O368=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O368,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O368,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S368,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2260229.0098755741,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",2260229.0098755741,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10937/2 - DUTTON STREET",null,null,95.095990689999994,"Arterial Main Street",4701.0249999999996,447048.62963345717,null,1,447048.62963345717,null,null,{"$f":"IF(O369=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O369,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},490016.49383135594,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",490016.49383135594,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10318/7 - LANSDOWNE ROAD",null,null,182.60803693,"Traffic Distributor",2683.165,489967.49340928346,null,1,489967.49340928346,null,null,{"$f":"IF(O370=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O370,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O370,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S370,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},537060.48357336596,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",537060.48357336596,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/18 - SHAKESPEARE STREET",null,null,147.50446858999999,"Controlled Distributor",4701.0249999999996,693422.19445330463,null,1,693422.19445330463,null,null,{"$f":"IF(O371=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O371,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O371,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S371,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},760070.1354334791,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",760070.1354334791,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/16 - SHAKESPEARE STREET",null,null,204.95344932,"Controlled Distributor",4701.0249999999996,963491.28908955294,null,1,963491.28908955294,null,null,{"$f":"IF(O372=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O372,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O372,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S372,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1056096.7913128843,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1056096.7913128843,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/17 - SHAKESPEARE STREET",null,null,229.36716623999999,"Controlled Distributor",4701.0249999999996,1078260.7826733959,null,1,1078260.7826733959,null,null,{"$f":"IF(O373=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O373,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O373,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S373,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1181897.2996174647,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1181897.2996174647,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10241/1 - NEBIA-CONINGSBY ROAD",null,null,513.30906128000004,"Traffic Distributor",2683.165,1377292.9074093513,null,1,1377292.9074093513,null,null,{"$f":"IF(O374=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O374,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O374,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S374,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1509670.7533157717,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1509670.7533157717,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10207/8 - FARLEIGH-DUMBLETON ROAD",null,null,87.964348509999994,"Traffic Distributor",2683.165,236022.86116983413,null,1,236022.86116983413,null,null,{"$f":"IF(O375=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O375,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O375,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S375,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},258708.08504505336,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,258708.08504505336,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/7 - SUGARSHED ROAD",null,null,504.46288931999999,"Arterial",3504.05,1767663.187321746,null,1,1767663.187321746,null,null,{"$f":"IF(O376=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O376,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O376,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1937561.2850806869,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1937561.2850806869,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10185/1 - BALD HILL ROAD",null,null,444.99911684,"Arterial",3504.05,1559299.1553632021,null,1,1559299.1553632021,null,null,{"$f":"IF(O377=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O377,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O377,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S377,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1709170.4443244915,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1709170.4443244915,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10989/4 - SUGARSHED ROAD",null,null,502.22374845000002,"Arterial",3504.05,1759817.1257562228,null,1,1759817.1257562228,null,null,{"$f":"IF(O378=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O378,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O378,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S378,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1928961.1030783956,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1928961.1030783956,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11726/2 - HUME STREET",null,null,271.83701790999999,"Controlled Distributor",4701.0249999999996,1277912.6171203577,null,1,1277912.6171203577,null,null,{"$f":"IF(O379=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O379,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O379,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S379,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1400738.5741850955,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1400738.5741850955,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/3 - JULIET STREET",null,null,38.049892710000002,"Arterial",3504.05,133328.72655047552,null,1,133328.72655047552,null,null,{"$f":"IF(O380=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O380,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O380,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S380,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},146143.55302874208,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",146143.55302874208,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/11 - JULIET STREET",null,null,92.826519070000003,"Arterial",3504.05,325268.76414723351,null,1,325268.76414723351,null,null,{"$f":"IF(O381=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O381,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O381,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S381,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},356531.8150979901,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",356531.8150979901,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11625/5 - BRIDGE ROAD",null,null,201.47182745999999,"Controlled Distributor",4701.0249999999996,947124.09768514638,null,1,947124.09768514638,null,null,{"$f":"IF(O382=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O382,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O382,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1038156.4751722668,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1038156.4751722668,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11700/3 - GOLDSMITH STREET",null,null,307.47844873999998,"Controlled Distributor",4701.0249999999996,1445463.8744879584,null,1,1445463.8744879584,null,null,{"$f":"IF(O383=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O383,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O383,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1584393.9401340403,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1584393.9401340403,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11625/2 - BRIDGE ROAD",null,null,407.38626944999999,"Controlled Distributor",4701.0249999999996,1915133.0373411861,null,1,1915133.0373411861,null,null,{"$f":"IF(O384=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O384,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O384,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S384,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2099205.1288647768,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",2099205.1288647768,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11700/5 - GOLDSMITH STREET",null,null,360.45793775999999,"Controlled Distributor",4701.0249999999996,1694521.7768582038,null,1,1694521.7768582038,null,null,{"$f":"IF(O385=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O385,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O385,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S385,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1857389.9231001989,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1857389.9231001989,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11622/8 - BOUNDARY ROAD EAST",null,null,173.69462748999999,"Traffic Distributor",2683.165,466051.3451692058,null,1,466051.3451692058,null,null,{"$f":"IF(O386=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O386,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O386,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S386,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},510845.64623863867,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",510845.64623863867,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11622/8 - BOUNDARY ROAD EAST",null,null,143.60684015999999,"Traffic Distributor",2683.165,385320.84727790637,null,1,385320.84727790637,null,null,{"$f":"IF(O387=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O387,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O387,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S387,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},422355.77533938206,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",422355.77533938206,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/2 - MILTON STREET",null,null,314.03248568999999,"Arterial",3504.05,1100385.5314820446,null,1,1100385.5314820446,null,null,{"$f":"IF(O388=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O388,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O388,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S388,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1206148.5580253087,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1206148.5580253087,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/1 - MILTON STREET",null,null,421.99997495999997,"Arterial",3504.05,1478709.0122585881,null,1,1478709.0122585881,null,null,{"$f":"IF(O389=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O389,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O389,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1620834.418344792,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1620834.418344792,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10023/4 - EAGLEMOUNT ROAD",null,null,265.73013553999999,"Controlled Distributor",4701.0249999999996,1249204.0104269283,null,1,1249204.0104269283,null,null,{"$f":"IF(O390=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O390,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O390,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S390,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1369270.6535558968,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1369270.6535558968,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10023/3 - EAGLEMOUNT ROAD",null,null,185.86039758000001,"Controlled Distributor",4701.0249999999996,873734.37553351943,null,1,873734.37553351943,null,null,{"$f":"IF(O391=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O391,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O391,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},957712.93514512561,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",957712.93514512561,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10191/6 - BEACONSFIELD ROAD",null,null,275.21172760000002,"Controlled Distributor",4701.0249999999996,1293777.2117407899,null,1,1293777.2117407899,null,null,{"$f":"IF(O392=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O392,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O392,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1418127.9866933813,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1418127.9866933813,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60119/4 - BEACONSFIELD ROAD EAST",null,null,200.93752029000001,"Controlled Distributor",4701.0249999999996,944612.30632129719,null,1,944612.30632129719,null,null,{"$f":"IF(O393=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O393,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O393,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S393,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1035403.2641885794,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1035403.2641885794,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12127/3 - MACKAY-BUCASIA RD DMR",null,null,174.28265324,"Arterial",3504.05,{"$f":"IF(J394=\"\",\"\",(J394*H394))","v":610695.13108562201},null,{"$f":"IF(L394=\"\",1,VLOOKUP(L394,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K394=\"\",\"\",K394*M394)","v":610695.13108562201},null,null,{"$f":"IF(O394=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O394,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O394,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q394=\"\",0,Q394*10000*P394)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S394,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N394+R394)*T394,0)","v":669391.80012657144},0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI394:BL394)","v":51702},null,"",669391.80012657144,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10560/1 - DAVEY STREET",null,null,197.66122077,"Controlled Distributor",4701.0249999999996,929210.34037028917,null,1,929210.34037028917,null,null,{"$f":"IF(O395=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O395,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1018520.945681953,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1018520.945681953,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11372/3 - GLENELLA ROAD",null,null,77.98019644,"Traffic Distributor",2683.165,209233.73378093258,null,1,209233.73378093258,null,null,{"$f":"IF(O396=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O396,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O396,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S396,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},229344.13355128808,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",229344.13355128808,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/16 - ROCKY WATERHOLES-WOLLING ROAD",null,null,423.39558518000001,"Traffic Distributor",2683.165,1136040.2153094946,null,1,1136040.2153094946,null,null,{"$f":"IF(O397=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O397,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O397,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S397,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1245230.1746541699,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1245230.1746541699,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/15 - ROCKY WATERHOLES-WOLLING ROAD",null,null,727.74610180000002,"Traffic Distributor",2683.165,1952662.8692361971,null,1,1952662.8692361971,null,null,{"$f":"IF(O398=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O398,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O398,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S398,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2140342.1225165678,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",2140342.1225165678,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/14 - ROCKY WATERHOLES-WOLLING ROAD",null,null,486.44169188000001,"Traffic Distributor",2683.165,1305203.3221932002,null,1,1305203.3221932002,null,null,{"$f":"IF(O399=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O399,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O399,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S399,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1430652.3122608494,0,0,0,0,0,0,0,0,"y",0,0,null,null,{"$f":"IF(V399=\"y\",AI$14,IF(AND(V399>0,V399<=1),V399*AI$14,\"\"))","v":""},{"$f":"IF(W399=\"y\",AJ$14,IF(AND(W399>0,W399<=1),W399*AJ$14,\"\"))","v":""},{"$f":"IF(X399=\"y\",AK$14,IF(AND(X399>0,X399<=1),X399*AK$14,\"\"))","v":""},{"$f":"IF(Y399=\"y\",AL$14,IF(AND(Y399>0,Y399<=1),Y399*AL$14,\"\"))","v":""},{"$f":"IF(Z399=\"y\",AM$14,IF(AND(Z399>0,Z399<=1),Z399*AM$14,\"\"))","v":""},{"$f":"IF(AA399=\"y\",AN$14,IF(AND(AA399>0,AA399<=1),AA399*AN$14,\"\"))","v":""},{"$f":"IF(AB399=\"y\",AO$14,IF(AND(AB399>0,AB399<=1),AB399*AO$14,\"\"))","v":""},{"$f":"IF(AC399=\"y\",AP$14,IF(AND(AC399>0,AC399<=1),AC399*AP$14,\"\"))","v":""},{"$f":"IF(AD399=\"y\",AQ$14,IF(AND(AD399>0,AD399<=1),AD399*AQ$14,\"\"))","v":26511},{"$f":"IF(AE399=\"y\",AR$14,IF(AND(AE399>0,AE399<=1),AE399*AR$14,\"\"))","v":""},{"$f":"IF(AF399=\"y\",AS$14,IF(AND(AF399>0,AF399<=1),AF399*AS$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,{"$f":"IF(AI399=\"\",\"\",(AI399/$BM399)*$U399)","v":""},{"$f":"IF(AJ399=\"\",\"\",(AJ399/$BM399)*$U399)","v":""},{"$f":"IF(AK399=\"\",\"\",(AK399/$BM399)*$U399)","v":""},{"$f":"IF(AL399=\"\",\"\",(AL399/$BM399)*$U399)","v":""},{"$f":"IF(AM399=\"\",\"\",(AM399/$BM399)*$U399)","v":""},{"$f":"IF(AN399=\"\",\"\",(AN399/$BM399)*$U399)","v":""},{"$f":"IF(AO399=\"\",\"\",(AO399/$BM399)*$U399)","v":""},{"$f":"IF(AP399=\"\",\"\",(AP399/$BM399)*$U399)","v":""},{"$f":"IF(AQ399=\"\",\"\",(AQ399/$BM399)*$U399)","v":1430652.3122608494},{"$f":"IF(AR399=\"\",\"\",(AR399/$BM399)*$U399)","v":""},{"$f":"IF(AS399=\"\",\"\",(AS399/$BM399)*$U399)","v":""},{"$f":"IF(AT399=\"\",\"\",(AT399/$BM399)*$U399)","v":""},{"$f":"IF(AU399=\"\",\"\",(AU399/$BM399)*$U399)","v":""},{"$f":"IF(AV399=\"\",\"\",(AV399/$BM399)*$U399)","v":""},{"$f":"IF(AW399=\"\",\"\",(AW399/$BM399)*$U399)","v":""},{"$f":"IF(AX399=\"\",\"\",(AX399/$BM399)*$U399)","v":""},{"$f":"IF(AY399=\"\",\"\",(AY399/$BM399)*$U399)","v":""},{"$f":"IF(AZ399=\"\",\"\",(AZ399/$BM399)*$U399)","v":""},{"$f":"IF(BA399=\"\",\"\",(BA399/$BM399)*$U399)","v":""},{"$f":"IF(BB399=\"\",\"\",(BB399/$BM399)*$U399)","v":""},{"$f":"IF(BC399=\"\",\"\",(BC399/$BM399)*$U399)","v":""},{"$f":"IF(BD399=\"\",\"\",(BD399/$BM399)*$U399)","v":""},{"$f":"IF(BE399=\"\",\"\",(BE399/$BM399)*$U399)","v":""},{"$f":"IF(BF399=\"\",\"\",(BF399/$BM399)*$U399)","v":""},{"$f":"IF(BG399=\"\",\"\",(BG399/$BM399)*$U399)","v":""},{"$f":"IF(BH399=\"\",\"\",(BH399/$BM399)*$U399)","v":""},{"$f":"IF(BI399=\"\",\"\",(BI399/$BM399)*$U399)","v":""},{"$f":"IF(BJ399=\"\",\"\",(BJ399/$BM399)*$U399)","v":""},{"$f":"IF(BK399=\"\",\"\",(BK399/$BM399)*$U399)","v":""},{"$f":"IF(BL399=\"\",\"\",(BL399/$BM399)*$U399)","v":""},{"$f":"IF(SUM(BO399:CR399)=U399,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"11179/13 - ROCKY WATERHOLES-WOLLING ROAD",null,null,230.07263345000001,"Traffic Distributor",2683.165,617322.83753086929,null,1,617322.83753086929,null,null,{"$f":"IF(O400=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O400,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O400,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S400,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},676656.52539170953,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",676656.52539170953,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/12 - ROCKY WATERHOLES-WOLLING ROAD",null,null,760.58137251999995,"Traffic Distributor",2683.165,2040765.3183976256,null,1,2040765.3183976256,null,null,{"$f":"IF(O401=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O401,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O401,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S401,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2236912.4962395243,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",2236912.4962395243,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11179/11 - ROCKY WATERHOLES-WOLLING ROAD",null,null,239.30467730000001,"Traffic Distributor",2683.165,642093.93446765456,null,1,642093.93446765456,null,null,{"$f":"IF(O402=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O402,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O402,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S402,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},703808.48440626345,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",703808.48440626345,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11177/5 - PLEYSTOWE CONNECTION ROAD",null,null,542.65374505,"Traffic Distributor",2683.165,1456029.5358370831,null,1,1456029.5358370831,null,null,{"$f":"IF(O403=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O403,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O403,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S403,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1595975.1149461688,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1595975.1149461688,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10343/1 - PLEYSTOWE SCHOOL ROAD",null,null,518.33470408999995,"Traffic Distributor",2683.165,1390777.5362996447,null,1,1390777.5362996447,null,null,{"$f":"IF(O404=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O404,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O404,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S404,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1524451.4508315125,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1524451.4508315125,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10307/6 - HANSENS ROAD",null,null,477.12702791999999,"Traffic Distributor",2683.165,1280210.5418689668,null,1,1280210.5418689668,null,null,{"$f":"IF(O405=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O405,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O405,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S405,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1403257.3628665975,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1403257.3628665975,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11183/23 - WALKERSTON-HOMEBUSH ROAD",null,null,420.65723767999998,"Traffic Distributor",2683.165,1128692.7771396572,null,1,1128692.7771396572,null,null,{"$f":"IF(O406=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O406,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O406,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S406,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1237176.540995616,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1237176.540995616,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11606/8 - ARCHIBALD STREET",null,null,397.38943724000001,"Arterial",3504.05,1392472.4575608221,null,1,1392472.4575608221,null,null,{"$f":"IF(O407=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O407,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O407,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S407,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1526309.2786351752,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1526309.2786351752,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11606/9 - ARCHIBALD STREET",null,null,397.07734763000002,"Arterial",3504.05,1391378.8799629016,null,1,1391378.8799629016,null,null,{"$f":"IF(O408=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O408,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O408,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S408,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1525110.592351974,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1525110.592351974,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11796/17 - NEBO ROAD",null,null,363.73138949999998,"Arterial",3504.05,1274532.9753774749,null,1,1274532.9753774749,null,null,{"$f":"IF(O409=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O409,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O409,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S409,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1397034.0998002589,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1397034.0998002589,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11796/4 - NEBO ROAD",null,null,444.67658985000003,"Arterial",3504.05,1558169.0046638928,null,1,1558169.0046638928,null,null,{"$f":"IF(O410=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O410,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O410,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S410,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1707931.6697338375,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1707931.6697338375,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11796/20 - NEBO ROAD",null,null,207.50070529999999,"Arterial",3504.05,727092.84640646505,null,1,727092.84640646505,null,null,{"$f":"IF(O411=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O411,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O411,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S411,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},796977.02591792494,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",796977.02591792494,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11796/19 - NEBO ROAD",null,null,260.76718013999999,"Arterial",3504.05,913741.23756956705,null,1,913741.23756956705,null,null,{"$f":"IF(O412=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O412,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O412,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S412,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1001565.0374995663,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1001565.0374995663,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11796/18 - NEBO ROAD",null,null,203.31266948000001,"Arterial",3504.05,712417.75949139404,null,1,712417.75949139404,null,null,{"$f":"IF(O413=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O413,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O413,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S413,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},780891.45007645653,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",780891.45007645653,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11625/14 - BRIDGE ROAD",null,null,226.19122053999999,"Arterial",3504.05,792585.34633318696,null,1,792585.34633318696,null,null,{"$f":"IF(O414=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O414,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O414,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S414,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},868764.3060012029,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",868764.3060012029,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/12 - SHAKESPEARE STREET",null,null,86.190305219999999,"Controlled Distributor",4701.0249999999996,405182.77959685045,null,1,405182.77959685045,null,null,{"$f":"IF(O415=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O415,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O415,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S415,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},444126.72773806105,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",444126.72773806105,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/14 - SHAKESPEARE STREET",null,null,193.07748839000001,"Controlled Distributor",4701.0249999999996,907662.09985859971,null,1,907662.09985859971,null,null,{"$f":"IF(O416=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O416,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O416,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S416,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},994901.60638897645,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",994901.60638897645,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11796/2 - NEBO ROAD",null,null,14.77748579,"Arterial",3504.05,51781.049082449506,null,1,51781.049082449506,null,null,{"$f":"IF(O417=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O417,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O417,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S417,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},56757.959730455899,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",56757.959730455899,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/15 - SHAKESPEARE STREET",null,null,119.75867166,"Controlled Distributor",4701.0249999999996,562988.50944045151,null,1,562988.50944045151,null,null,{"$f":"IF(O418=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O418,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O418,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S418,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},617099.87946847035,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",617099.87946847035,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10560/2 - DAVEY STREET",null,null,199.13249941999999,"Controlled Distributor",4701.0249999999996,936126.85808590532,null,1,936126.85808590532,null,null,{"$f":"IF(O419=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O419,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O419,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S419,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1026102.2411739167,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1026102.2411739167,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10560/3 - DAVEY STREET",null,null,228.91343520999999,"Controlled Distributor",4701.0249999999996,1076127.78175809,null,1,1076127.78175809,null,null,{"$f":"IF(O420=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O420,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O420,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S420,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1179559.286344246,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1179559.286344246,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10688/3 - GLENPARK STREET",null,null,326.97636434999998,"Traffic Distributor",2683.165,877331.53665116767,null,1,877331.53665116767,null,null,{"$f":"IF(O421=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O421,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O421,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S421,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},961655.83567489951,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",961655.83567489951,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10688/4 - GLENPARK STREET",null,null,326.96671235999997,"Traffic Distributor",2683.165,877305.63876941928,null,1,877305.63876941928,null,null,{"$f":"IF(O422=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O422,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O422,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S422,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},961627.44863069279,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",961627.44863069279,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/3 - MALCOMSON STREET",null,null,267.52976663999999,"Arterial",3504.05,937437.67879489204,null,1,937437.67879489204,null,null,{"$f":"IF(O423=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O423,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O423,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S423,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1027539.0507854031,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1027539.0507854031,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/2 - MALCOMSON STREET",null,null,251.51732458999999,"Arterial",3504.05,881329.28122958948,null,1,881329.28122958948,null,null,{"$f":"IF(O424=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O424,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O424,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S424,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},966037.82155226986,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",966037.82155226986,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/1 - MALCOMSON STREET",null,null,302.54524731999999,"Arterial Main Street",4701.0249999999996,1422272.7712825029,null,1,1422272.7712825029,null,null,{"$f":"IF(O425=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O425,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O425,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S425,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1558973.8351890012,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1558973.8351890012,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10688/1 - GLENPARK STREET",null,null,302.75433153,"Traffic Distributor",2683.165,812339.82595969248,null,1,812339.82595969248,null,null,{"$f":"IF(O426=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O426,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O426,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S426,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},890417.47794354847,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",890417.47794354847,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11625/10 - BRIDGE ROAD",null,null,40.07495325,"Arterial",3504.05,140424.6399356625,null,1,140424.6399356625,null,null,{"$f":"IF(O427=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O427,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O427,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S427,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},153921.4867188448,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",153921.4867188448,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11625/9 - BRIDGE ROAD",null,null,434.64058748999997,"Arterial",3504.05,1523002.3505943345,null,1,1523002.3505943345,null,null,{"$f":"IF(O428=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O428,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O428,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S428,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1669384.9896085139,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1669384.9896085139,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/8 - MILTON STREET",null,null,288.65710796000002,"Arterial",3504.05,1011468.9391472382,null,1,1011468.9391472382,null,null,{"$f":"IF(O429=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O429,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O429,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S429,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1108685.7901491199,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1108685.7901491199,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11625/11 - BRIDGE ROAD",null,null,289.73708163999999,"Arterial",3504.05,1015253.220920642,null,1,1015253.220920642,null,null,{"$f":"IF(O430=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O430,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O430,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S430,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1112833.7963465524,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1112833.7963465524,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11606/5 - ARCHIBALD STREET",null,null,448.45600802000001,"Arterial",3504.05,1571412.2749024811,null,1,1571412.2749024811,null,null,{"$f":"IF(O431=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O431,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O431,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S431,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1722447.8105270551,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1722447.8105270551,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10914/1 - SLADE POINT ROAD",null,null,323.24605158999998,"Controlled Distributor",4701.0249999999996,1519587.7696758795,null,1,1519587.7696758795,null,null,{"$f":"IF(O432=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O432,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O432,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S432,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1665642.2178860356,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1665642.2178860356,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11700/8 - GOLDSMITH STREET",null,null,264.20186816,"Controlled Distributor",4701.0249999999996,1242019.587266864,null,1,1242019.587266864,null,null,{"$f":"IF(O433=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O433,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O433,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S433,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1361395.7030164399,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1361395.7030164399,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/5 - SHAKESPEARE STREET",null,null,394.77109030999998,"Controlled Distributor",4701.0249999999996,1855828.7648245676,null,1,1855828.7648245676,null,null,{"$f":"IF(O434=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O434,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O434,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S434,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2034200.8546952317,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",2034200.8546952317,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/6 - SHAKESPEARE STREET",null,null,130.48739577000001,"Controlled Distributor",4701.0249999999996,613424.5096996642,null,1,613424.5096996642,null,null,{"$f":"IF(O435=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O435,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O435,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S435,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},672383.51165443764,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",672383.51165443764,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/7 - SHAKESPEARE STREET",null,null,263.73273933000002,"Controlled Distributor",4701.0249999999996,1239814.2009088132,null,1,1239814.2009088132,null,null,{"$f":"IF(O436=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O436,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O436,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S436,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1358978.3470084332,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1358978.3470084332,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/17 - MILTON STREET",null,null,223.36023286,"Arterial",3504.05,782665.42395308299,null,1,782665.42395308299,null,null,{"$f":"IF(O437=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O437,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O437,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S437,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},857890.93504877808,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",857890.93504877808,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/16 - MILTON STREET",null,null,193.73118626999999,"Arterial",3504.05,678843.76324939355,null,1,678843.76324939355,null,null,{"$f":"IF(O438=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O438,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O438,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S438,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},744090.50532039872,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",744090.50532039872,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/10 - SHAKESPEARE STREET",null,null,263.59011803999999,"Controlled Distributor",4701.0249999999996,1239143.734658991,null,1,1239143.734658991,null,null,{"$f":"IF(O439=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O439,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O439,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S439,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1358243.4392172173,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1358243.4392172173,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/9 - SHAKESPEARE STREET",null,null,392.52410651000002,"Controlled Distributor",4701.0249999999996,1845265.6378061727,null,1,1845265.6378061727,null,null,{"$f":"IF(O440=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O440,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O440,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S440,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2022622.457799813,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",2022622.457799813,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/8 - SHAKESPEARE STREET",null,null,263.18508115999998,"Controlled Distributor",4701.0249999999996,1237239.6461601888,null,1,1237239.6461601888,null,null,{"$f":"IF(O441=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O441,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O441,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S441,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1356156.3401674053,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1356156.3401674053,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11701/12 - GORDON STREET",null,null,262.47947024000001,"Arterial Main Street",4701.0249999999996,1233922.5515849961,null,1,1233922.5515849961,null,null,{"$f":"IF(O442=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O442,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O442,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S442,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1352520.4246412227,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1352520.4246412227,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11701/11 - GORDON STREET",null,null,131.16800975000001,"Arterial Main Street",4701.0249999999996,616624.09303499374,null,1,616624.09303499374,null,null,{"$f":"IF(O443=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O443,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O443,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S443,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},675890.62140441034,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",675890.62140441034,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11701/13 - GORDON STREET",null,null,391.76397071000002,"Arterial Main Street",4701.0249999999996,1841692.2204069777,null,1,1841692.2204069777,null,null,{"$f":"IF(O444=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O444,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O444,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S444,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2018705.5831045809,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",2018705.5831045809,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/19 - MILTON STREET",null,null,233.81517993,"Arterial",3504.05,819300.08123371657,null,1,819300.08123371657,null,null,{"$f":"IF(O445=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O445,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O445,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S445,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},898046.71480832738,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",898046.71480832738,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11701/16 - GORDON STREET",null,null,134.15555835999999,"Arterial Main Street",4701.0249999999996,630668.63373931893,null,1,630668.63373931893,null,null,{"$f":"IF(O446=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O446,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O446,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S446,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},691285.04638911039,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",691285.04638911039,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/20 - MILTON STREET",null,null,162.37410045999999,"Controlled Distributor",4701.0249999999996,763324.70561497146,null,1,763324.70561497146,null,null,{"$f":"IF(O447=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O447,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O447,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S447,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},836691.29286221822,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",836691.29286221822,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/28 - RIVER STREET",null,null,41.716995689999997,"Controlled Distributor",4701.0249999999996,196112.63966358223,null,1,196112.63966358223,null,null,{"$f":"IF(O448=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O448,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O448,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S448,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},214961.91177848686,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",214961.91177848686,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11861/8 - SYDNEY STREET",null,null,223.90751076999999,"Arterial Main Street",4701.0249999999996,1052594.8058175391,null,1,1052594.8058175391,null,null,{"$f":"IF(O449=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O449,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O449,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S449,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1153764.4497304724,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1153764.4497304724,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11861/7 - SYDNEY STREET",null,null,227.55976724999999,"Arterial Main Street",4701.0249999999996,1069764.1548364311,null,1,1069764.1548364311,null,null,{"$f":"IF(O450=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O450,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O450,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S450,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1172584.0224791965,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1172584.0224791965,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/26 - RIVER STREET",null,null,63.746914259999997,"Sub-Arterial Main Street",3504.05,223372.374912753,null,1,223372.374912753,null,null,{"$f":"IF(O451=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O451,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O451,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S451,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},244841.70338084991,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",244841.70338084991,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/18 - RIVER STREET",null,null,39.6430948,"Sub-Arterial Main Street",3504.05,138911.38633394,null,1,138911.38633394,null,null,{"$f":"IF(O452=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O452,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O452,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S452,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},152262.78747442094,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",152262.78747442094,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/21 - MILTON STREET",null,null,226.68745612999999,"Controlled Distributor",4701.0249999999996,1065663.3984535332,null,1,1065663.3984535332,null,null,{"$f":"IF(O453=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O453,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O453,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S453,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1168089.1238672675,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1168089.1238672675,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/20 - MILTON STREET",null,null,228.09580406000001,"Controlled Distributor",4701.0249999999996,1072284.0772811614,null,1,1072284.0772811614,null,null,{"$f":"IF(O454=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O454,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O454,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S454,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1175346.1460586963,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1175346.1460586963,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11700/7 - GOLDSMITH STREET",null,null,158.20529346000001,"Controlled Distributor",4701.0249999999996,743727.0396877965,null,1,743727.0396877965,null,null,{"$f":"IF(O455=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O455,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O455,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S455,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},815210.0066925541,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",815210.0066925541,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11700/6 - GOLDSMITH STREET",null,null,298.09409643999999,"Controlled Distributor",4701.0249999999996,1401347.7997168507,null,1,1401347.7997168507,null,null,{"$f":"IF(O456=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O456,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O456,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S456,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1536037.6700372843,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1536037.6700372843,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/2 - JULIET STREET",null,null,203.27283564000001,"Arterial",3504.05,712278.17972434207,null,1,712278.17972434207,null,null,{"$f":"IF(O457=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O457,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O457,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S457,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},780738.45466717251,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",780738.45466717251,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11625/6 - BRIDGE ROAD",null,null,434.96614548999997,"Controlled Distributor",4701.0249999999996,{"$f":"IF(J458=\"\",\"\",(J458*H458))","v":2044786.7241021269},null,{"$f":"IF(L458=\"\",1,VLOOKUP(L458,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K458=\"\",\"\",K458*M458)","v":2044786.7241021269},null,null,{"$f":"IF(O458=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O458,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O458,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q458=\"\",0,Q458*10000*P458)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S458,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N458+R458)*T458,0)","v":2241320.4174207365},0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI458:BL458)","v":109515},null,"","","","",2241320.4174207365,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/1 - JULIET STREET",null,null,383.97582389000002,"Arterial",3504.05,1345470.4857017547,null,1,1345470.4857017547,null,null,{"$f":"IF(O459=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O459,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O459,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S459,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1474789.7348387332,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1474789.7348387332,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11625/8 - BRIDGE ROAD",null,null,431.06345041999998,"Arterial",3504.05,1510467.883444201,null,1,1510467.883444201,null,null,{"$f":"IF(O460=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O460,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O460,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S460,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1655645.7781719668,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1655645.7781719668,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11886/4 - WEBBERLEY STREET",null,null,229.33614227000001,"Controlled Distributor",4701.0249999999996,1078114.9382148266,null,1,1078114.9382148266,null,null,{"$f":"IF(O461=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O461,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O461,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S461,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1181737.4373888487,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1181737.4373888487,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11886/2 - WEBBERLEY STREET",null,null,103.08455684,"Controlled Distributor",4701.0249999999996,484603.07881876099,null,1,484603.07881876099,null,null,{"$f":"IF(O462=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O462,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O462,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S462,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},531180.47085246607,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",531180.47085246607,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10318/9 - LANSDOWNE ROAD",null,null,82.527592670000004,"Traffic Distributor",2683.165,221435.14818640056,null,1,221435.14818640056,null,null,{"$f":"IF(O463=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O463,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O463,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S463,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},242718.2810386722,0,0,0,0,"y",0,0,0,0,0,0,null,null,{"$f":"IF(V463=\"y\",AI$14,IF(AND(V463>0,V463<=1),V463*AI$14,\"\"))","v":""},{"$f":"IF(W463=\"y\",AJ$14,IF(AND(W463>0,W463<=1),W463*AJ$14,\"\"))","v":""},{"$f":"IF(X463=\"y\",AK$14,IF(AND(X463>0,X463<=1),X463*AK$14,\"\"))","v":""},{"$f":"IF(Y463=\"y\",AL$14,IF(AND(Y463>0,Y463<=1),Y463*AL$14,\"\"))","v":""},{"$f":"IF(Z463=\"y\",AM$14,IF(AND(Z463>0,Z463<=1),Z463*AM$14,\"\"))","v":109515},{"$f":"IF(AA463=\"y\",AN$14,IF(AND(AA463>0,AA463<=1),AA463*AN$14,\"\"))","v":""},{"$f":"IF(AB463=\"y\",AO$14,IF(AND(AB463>0,AB463<=1),AB463*AO$14,\"\"))","v":""},{"$f":"IF(AC463=\"y\",AP$14,IF(AND(AC463>0,AC463<=1),AC463*AP$14,\"\"))","v":""},{"$f":"IF(AD463=\"y\",AQ$14,IF(AND(AD463>0,AD463<=1),AD463*AQ$14,\"\"))","v":""},{"$f":"IF(AE463=\"y\",AR$14,IF(AND(AE463>0,AE463<=1),AE463*AR$14,\"\"))","v":""},{"$f":"IF(AF463=\"y\",AS$14,IF(AND(AF463>0,AF463<=1),AF463*AS$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,{"$f":"IF(AI463=\"\",\"\",(AI463/$BM463)*$U463)","v":""},{"$f":"IF(AJ463=\"\",\"\",(AJ463/$BM463)*$U463)","v":""},{"$f":"IF(AK463=\"\",\"\",(AK463/$BM463)*$U463)","v":""},{"$f":"IF(AL463=\"\",\"\",(AL463/$BM463)*$U463)","v":""},{"$f":"IF(AM463=\"\",\"\",(AM463/$BM463)*$U463)","v":242718.2810386722},{"$f":"IF(AN463=\"\",\"\",(AN463/$BM463)*$U463)","v":""},{"$f":"IF(AO463=\"\",\"\",(AO463/$BM463)*$U463)","v":""},{"$f":"IF(AP463=\"\",\"\",(AP463/$BM463)*$U463)","v":""},{"$f":"IF(AQ463=\"\",\"\",(AQ463/$BM463)*$U463)","v":""},{"$f":"IF(AR463=\"\",\"\",(AR463/$BM463)*$U463)","v":""},{"$f":"IF(AS463=\"\",\"\",(AS463/$BM463)*$U463)","v":""},{"$f":"IF(AT463=\"\",\"\",(AT463/$BM463)*$U463)","v":""},{"$f":"IF(AU463=\"\",\"\",(AU463/$BM463)*$U463)","v":""},{"$f":"IF(AV463=\"\",\"\",(AV463/$BM463)*$U463)","v":""},{"$f":"IF(AW463=\"\",\"\",(AW463/$BM463)*$U463)","v":""},{"$f":"IF(AX463=\"\",\"\",(AX463/$BM463)*$U463)","v":""},{"$f":"IF(AY463=\"\",\"\",(AY463/$BM463)*$U463)","v":""},{"$f":"IF(AZ463=\"\",\"\",(AZ463/$BM463)*$U463)","v":""},{"$f":"IF(BA463=\"\",\"\",(BA463/$BM463)*$U463)","v":""},{"$f":"IF(BB463=\"\",\"\",(BB463/$BM463)*$U463)","v":""},{"$f":"IF(BC463=\"\",\"\",(BC463/$BM463)*$U463)","v":""},{"$f":"IF(BD463=\"\",\"\",(BD463/$BM463)*$U463)","v":""},{"$f":"IF(BE463=\"\",\"\",(BE463/$BM463)*$U463)","v":""},{"$f":"IF(BF463=\"\",\"\",(BF463/$BM463)*$U463)","v":""},{"$f":"IF(BG463=\"\",\"\",(BG463/$BM463)*$U463)","v":""},{"$f":"IF(BH463=\"\",\"\",(BH463/$BM463)*$U463)","v":""},{"$f":"IF(BI463=\"\",\"\",(BI463/$BM463)*$U463)","v":""},{"$f":"IF(BJ463=\"\",\"\",(BJ463/$BM463)*$U463)","v":""},{"$f":"IF(BK463=\"\",\"\",(BK463/$BM463)*$U463)","v":""},{"$f":"IF(BL463=\"\",\"\",(BL463/$BM463)*$U463)","v":""},{"$f":"IF(SUM(BO463:CR463)=U463,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"11726/1 - HUME STREET",null,null,266.41337679999998,"Controlled Distributor",4701.0249999999996,1252415.9446712199,null,1,1252415.9446712199,null,null,{"$f":"IF(O464=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O464,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O464,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S464,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1372791.3013165111,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1372791.3013165111,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10318/8 - LANSDOWNE ROAD",null,null,217.25700712,"Traffic Distributor",2683.165,582936.39750913484,null,1,582936.39750913484,null,null,{"$f":"IF(O465=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O465,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O465,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S465,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},638965.04921246681,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",638965.04921246681,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10191/4 - BEACONSFIELD ROAD",null,null,31.656462789999999,"Controlled Distributor",4701.0249999999996,148817.82298735974,null,1,148817.82298735974,null,null,{"$f":"IF(O466=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O466,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O466,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S466,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},163121.37652602213,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",163121.37652602213,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/15 - HOLTS ROAD",null,null,387.61346053,"Traffic Distributor",2683.165,1040030.8708229774,null,1,1040030.8708229774,null,null,{"$f":"IF(O467=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O467,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O467,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S467,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1139992.9381617913,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1139992.9381617913,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10055/1 - OAK STREET",null,null,338.25101515,"Controlled Distributor",4701.0249999999996,1590126.4784955287,null,1,1590126.4784955287,null,null,{"$f":"IF(O468=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O468,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O468,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S468,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1742960.7208049148,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1742960.7208049148,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10055/3 - OAK STREET",null,null,51.251841540000001,"Controlled Distributor",4701.0249999999996,240936.18837557849,null,1,240936.18837557849,null,null,{"$f":"IF(O469=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O469,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O469,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S469,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},264093.65433396742,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",264093.65433396742,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10055/2 - OAK STREET",null,null,150.25620592000001,"Controlled Distributor",4701.0249999999996,706358.18043506797,null,1,706358.18043506797,null,null,{"$f":"IF(O470=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O470,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O470,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S470,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},774249.45749119925,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",774249.45749119925,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10055/7 - OAK STREET",null,null,45.665154989999998,"Controlled Distributor",4701.0249999999996,214673.03523686473,null,1,214673.03523686473,null,null,{"$f":"IF(O471=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O471,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O471,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S471,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},235306.23085267792,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",235306.23085267792,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10055/6 - OAK STREET",null,null,62.996491169999999,"Controlled Distributor",4701.0249999999996,296148.07990244922,null,1,296148.07990244922,null,null,{"$f":"IF(O472=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O472,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O472,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S472,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},324612.21028162126,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",324612.21028162126,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60219/1 - CENTRAL STREET",null,null,363.81358848999997,"Arterial Main Street",4701.0249999999996,1710296.7748312019,null,1,1710296.7748312019,null,null,{"$f":"IF(O473=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O473,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O473,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S473,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1874681.12742234,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",1874681.12742234,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10144/2 - BLACKS BEACH ROAD",null,null,478.08257995999998,"Traffic Distributor",2683.165,1282774.4456583734,null,1,1282774.4456583734,null,null,{"$f":"IF(O474=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O474,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O474,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S474,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1406067.695036581,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1406067.695036581,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10211/3 - GLENELLA-RICHMOND ROAD",null,null,527.30840425999997,"Traffic Distributor",2683.165,1414855.4545162828,null,1,1414855.4545162828,null,null,{"$f":"IF(O475=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O475,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O475,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S475,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1550843.606586355,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1550843.606586355,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10211/4 - GLENELLA-RICHMOND ROAD",null,null,120.97965252,"Traffic Distributor",2683.165,324608.36935382581,null,1,324608.36935382581,null,null,{"$f":"IF(O476=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O476,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O476,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S476,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},355807.94677638169,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",355807.94677638169,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10211/10 - GLENELLA-RICHMOND ROAD",null,null,387.64846926000001,"Traffic Distributor",2683.165,1040124.8050220079,null,1,1040124.8050220079,null,null,{"$f":"IF(O477=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O477,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O477,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S477,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1140095.9008012193,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1140095.9008012193,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10211/9 - GLENELLA-RICHMOND ROAD",null,null,109.53790913,"Traffic Distributor",2683.165,293908.28395079647,null,1,293908.28395079647,null,null,{"$f":"IF(O478=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O478,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O478,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S478,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},322157.13741845993,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",322157.13741845993,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10211/5 - GLENELLA-RICHMOND ROAD",null,null,129.97525109,"Traffic Distributor",2683.165,348745.04459089984,null,1,348745.04459089984,null,null,{"$f":"IF(O479=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O479,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O479,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S479,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},382264.50695444236,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",382264.50695444236,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10211/7 - GLENELLA-RICHMOND ROAD",null,null,625.29280578999999,"Traffic Distributor",2683.165,1677763.7712475252,null,1,1677763.7712475252,null,null,{"$f":"IF(O480=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O480,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O480,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S480,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1839021.2298336884,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1839021.2298336884,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10211/6 - GLENELLA-RICHMOND ROAD",null,null,230.75186939,"Traffic Distributor",2683.165,619145.33963181928,null,1,619145.33963181928,null,null,{"$f":"IF(O481=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O481,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O481,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S481,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},678654.19640624779,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",678654.19640624779,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10216/1 - HARVEYS ROAD",null,null,122.10353562,"Traffic Distributor",2683.165,327623.93315183732,null,1,327623.93315183732,null,null,{"$f":"IF(O482=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O482,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O482,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S482,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},359113.35003964172,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",359113.35003964172,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/12 - SHAKESPEARE STREET",null,null,72.263992740000006,"Controlled Distributor",4701.0249999999996,339714.83647055848,null,1,339714.83647055848,null,null,{"$f":"IF(O483=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O483,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O483,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S483,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},372366.364720285,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",372366.364720285,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/8 - MALCOMSON STREET",null,null,343.90213772999999,"Arterial",3504.05,1205050.2857128065,null,1,1205050.2857128065,null,null,{"$f":"IF(O484=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O484,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O484,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S484,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1320873.1148099476,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1320873.1148099476,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/12 - RIVER STREET",null,null,130.82294913000001,"Sub-Arterial Main Street",3504.05,458410.15489897656,null,1,458410.15489897656,null,null,{"$f":"IF(O485=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O485,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O485,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S485,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},502470.02663773304,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",502470.02663773304,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/13 - RIVER STREET",null,null,130.8259746,"Sub-Arterial Main Street",3504.05,458420.75629713002,null,1,458420.75629713002,null,null,{"$f":"IF(O486=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O486,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O486,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S486,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},502481.64698417526,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",502481.64698417526,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/14 - RIVER STREET",null,null,130.82900006,"Sub-Arterial Main Street",3504.05,458431.357660243,null,1,458431.357660243,null,null,{"$f":"IF(O487=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O487,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O487,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S487,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},502493.26729220909,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",502493.26729220909,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/19 - RIVER STREET",null,null,121.51107626,"Sub-Arterial Main Street",3504.05,425780.886768853,null,1,425780.886768853,null,null,{"$f":"IF(O488=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O488,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O488,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S488,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},466704.61208201473,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",466704.61208201473,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/23 - RIVER STREET",null,null,126.03879549,"Sub-Arterial Main Street",3504.05,441646.2413367345,null,1,441646.2413367345,null,null,{"$f":"IF(O489=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O489,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O489,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S489,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},484094.85757973354,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",484094.85757973354,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/24 - RIVER STREET",null,null,126.26449340000001,"Sub-Arterial Main Street",3504.05,442437.09809827007,null,1,442437.09809827007,null,null,{"$f":"IF(O490=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O490,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O490,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S490,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},484961.72715883999,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",484961.72715883999,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/25 - RIVER STREET",null,null,127.028869,"Sub-Arterial Main Street",3504.05,445115.50841945002,null,1,445115.50841945002,null,null,{"$f":"IF(O491=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O491,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O491,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S491,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},487897.57160086959,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",487897.57160086959,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10276/3 - BOUNDARY ROAD",null,null,244.48064246999999,"Traffic Distributor",2683.165,655981.90305301757,null,1,655981.90305301757,null,null,{"$f":"IF(O492=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O492,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O492,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S492,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},719031.28841803153,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",719031.28841803153,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10276/2 - BOUNDARY ROAD",null,null,296.55829118999998,"Controlled Distributor",4701.0249999999996,1394127.9408414694,null,1,1394127.9408414694,null,null,{"$f":"IF(O493=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O493,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O493,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S493,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1528123.877895762,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1528123.877895762,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11784/1 - MICHELMORE STREET",null,null,236.84399968,"Traffic Distributor",2683.165,635491.53040138714,null,1,635491.53040138714,null,null,{"$f":"IF(O494=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O494,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O494,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S494,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},696571.49344610132,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",696571.49344610132,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11784/3 - MICHELMORE STREET",null,null,218.26374006,"Traffic Distributor",2683.165,585637.62809808995,null,1,585637.62809808995,null,null,{"$f":"IF(O495=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O495,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O495,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S495,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},641925.90728134196,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",641925.90728134196,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11784/2 - MICHELMORE STREET",null,null,188.00003301999999,"Traffic Distributor",2683.165,504435.10859810829,null,1,504435.10859810829,null,null,{"$f":"IF(O496=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O496,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O496,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S496,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},552918.64664332522,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",552918.64664332522,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11784/4 - MICHELMORE STREET",null,null,347.00002154999999,"Traffic Distributor",2683.165,931058.31282220571,null,1,931058.31282220571,null,null,{"$f":"IF(O497=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O497,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O497,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S497,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1020546.5351180006,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1020546.5351180006,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11784/5 - MICHELMORE STREET",null,null,237.75912701999999,"Traffic Distributor",2683.165,637946.96805061831,null,1,637946.96805061831,null,null,{"$f":"IF(O498=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O498,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O498,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S498,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},699262.93430497218,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",699262.93430497218,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10210/1 - GLENDARAGH ROAD",null,null,564.93280074999996,"Traffic Distributor",2683.165,1515807.9183243737,null,1,1515807.9183243737,null,null,{"$f":"IF(O499=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O499,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O499,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S499,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1661499.0679383727,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1661499.0679383727,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10210/2 - GLENDARAGH ROAD",null,null,499.99995973,"Traffic Distributor",2683.165,1341582.3919489454,null,1,1341582.3919489454,null,null,{"$f":"IF(O500=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O500,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O500,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S500,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1470527.938823384,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1470527.938823384,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10210/3 - GLENDARAGH ROAD",null,null,500.00001295999999,"Traffic Distributor",2683.165,1341582.5347738185,null,1,1341582.5347738185,null,null,{"$f":"IF(O501=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O501,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O501,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S501,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1470528.095375801,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1470528.095375801,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10294/11 - COWLEYS ROAD",null,null,340.48115569999999,"Traffic Distributor",2683.165,913567.12013379042,null,1,913567.12013379042,null,null,{"$f":"IF(O502=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O502,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O502,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S502,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1001374.1848501262,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1001374.1848501262,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60061/2 - PRATTS ROAD",null,null,662.00001921,"Traffic Distributor",2683.165,1776255.2815435997,null,1,1776255.2815435997,null,null,{"$f":"IF(O503=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O503,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O503,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S503,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1946979.2043095489,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1946979.2043095489,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10011/14 - BEDFORD ROAD",null,null,55.775819650000003,"Controlled Distributor",4701.0249999999996,262203.52257014124,null,1,262203.52257014124,null,null,{"$f":"IF(O504=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O504,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O504,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S504,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},287405.08813414257,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",287405.08813414257,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10011/11 - BEDFORD ROAD",null,null,268.14133184000002,"Controlled Distributor",4701.0249999999996,1260539.104513136,null,1,1260539.104513136,null,null,{"$f":"IF(O505=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O505,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O505,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S505,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1381695.2147628649,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1381695.2147628649,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10011/12 - BEDFORD ROAD",null,null,220.43742612,"Controlled Distributor",4701.0249999999996,1036281.8511257729,null,1,1036281.8511257729,null,null,{"$f":"IF(O506=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O506,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O506,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S506,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1135883.5832380662,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1135883.5832380662,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10011/13 - BEDFORD ROAD",null,null,16.485323879999999,"Controlled Distributor",4701.0249999999996,77497.919692976997,null,1,77497.919692976997,null,null,{"$f":"IF(O507=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O507,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O507,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S507,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},84946.595000890942,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",84946.595000890942,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10011/15 - BEDFORD ROAD",null,null,354.34192042000001,"Controlled Distributor",4701.0249999999996,1665770.2264424304,null,1,1665770.2264424304,null,null,{"$f":"IF(O508=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O508,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O508,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S508,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1825874.9312334207,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1825874.9312334207,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60061/1 - PRATTS ROAD",null,null,49.999940479999999,"Traffic Distributor",2683.165,134158.0902980192,null,1,134158.0902980192,null,null,{"$f":"IF(O509=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O509,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O509,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S509,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},147052.63067431145,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,147052.63067431145,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60061/3 - PRATTS ROAD",null,null,496.72834710000001,"Traffic Distributor",2683.165,1332804.1154465715,null,1,1332804.1154465715,null,null,{"$f":"IF(O510=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O510,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O510,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S510,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1460905.9424935835,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1460905.9424935835,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/5 - MALCOMSON STREET",null,null,256.53173526,"Arterial",3504.05,898900.02693780302,null,1,898900.02693780302,null,null,{"$f":"IF(O511=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O511,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O511,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S511,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},985297.37104020943,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",985297.37104020943,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/4 - MALCOMSON STREET",null,null,169.84182007999999,"Arterial",3504.05,595134.22965132399,null,1,595134.22965132399,null,null,{"$f":"IF(O512=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O512,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O512,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S512,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},652335.27012905863,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",652335.27012905863,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10448/1 - MOUNT MARTIN ROAD",null,null,154.17555992000001,"Traffic Distributor",2683.165,413678.46623274684,null,1,413678.46623274684,null,null,{"$f":"IF(O513=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O513,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O513,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S513,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},453438.97321217239,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,453438.97321217239,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10448/5 - MOUNT MARTIN ROAD",null,null,997.37785136000002,"Traffic Distributor",2683.165,2676129.3425443545,null,1,2676129.3425443545,null,null,{"$f":"IF(O514=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O514,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O514,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S514,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2933344.2282285769,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,2933344.2282285769,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60385/3 - MILL STREET",null,null,143.17278747,"Traffic Distributor",2683.165,384156.21229194256,null,1,384156.21229194256,null,null,{"$f":"IF(O515=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O515,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O515,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S515,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},421079.20202143397,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",421079.20202143397,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60198/1 - BROAD STREET",null,null,137.99998518000001,"Arterial Main Street",4701.0249999999996,648741.38033080951,null,1,648741.38033080951,null,null,{"$f":"IF(O516=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O516,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O516,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S516,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},711094.84633397532,0,0,0,0,0,0,0,0,0,"y",0,null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",711094.84633397532,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/11 - JULIET STREET",null,null,104.12552389,"Arterial",3504.05,364861.04198675451,null,1,364861.04198675451,null,null,{"$f":"IF(O517=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O517,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O517,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S517,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},399929.48569509288,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",399929.48569509288,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10348/3 - SCHMIDTKES ROAD",null,null,254.29556932,"Traffic Distributor",2683.165,682316.97125449777,null,1,682316.97125449777,null,null,{"$f":"IF(O518=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O518,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O518,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S518,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},747897.53904378496,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",747897.53904378496,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10276/5 - BOUNDARY ROAD",null,null,99.757240620000005,"Traffic Distributor",2683.165,267665.13652816229,null,1,267665.13652816229,null,null,{"$f":"IF(O519=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O519,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O519,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S519,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},293391.64249303681,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",293391.64249303681,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10276/6 - BOUNDARY ROAD",null,null,848.54010993999998,"Traffic Distributor",2683.165,2276773.12408716,null,1,2276773.12408716,null,null,{"$f":"IF(O520=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O520,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O520,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S520,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2495604.0787540241,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",2495604.0787540241,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10276/4 - BOUNDARY ROAD",null,null,114.22397276,"Traffic Distributor",2683.165,306481.7658705854,null,1,306481.7658705854,null,null,{"$f":"IF(O521=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O521,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O521,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S521,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},335939.11351049854,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",335939.11351049854,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10212/1 - GOLFLINKS ROAD",null,null,500.00003809999998,"Traffic Distributor",2683.165,{"$f":"IF(J522=\"\",\"\",(J522*H522))","v":1341582.6022285863},null,{"$f":"IF(L522=\"\",1,VLOOKUP(L522,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K522=\"\",\"\",K522*M522)","v":1341582.6022285863},null,null,{"$f":"IF(O522=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O522,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O522,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q522=\"\",0,Q522*10000*P522)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S522,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N522+R522)*T522,0)","v":1470528.1693139516},0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI522:BL522)","v":110010},null,"","",1470528.1693139516,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10212/2 - GOLFLINKS ROAD",null,null,499.99003826000001,"Traffic Distributor",2683.165,1341555.7710078929,null,1,1341555.7710078929,null,null,{"$f":"IF(O523=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O523,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O523,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S523,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1470498.7592233755,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1470498.7592233755,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/11 - MAGGIOLO DRIVE",null,null,115.99995739000001,"Traffic Distributor",2683.165,311247.02567033935,null,1,311247.02567033935,null,null,{"$f":"IF(O524=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O524,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O524,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S524,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},341162.38396585255,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",341162.38396585255,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11638/1 - CEMETERY ROAD",null,null,498.77489168,"Controlled Distributor",4701.0249999999996,2344753.2351599718,null,1,2344753.2351599718,null,null,{"$f":"IF(O525=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O525,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O525,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S525,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2570118.0655332208,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",2570118.0655332208,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10212/3 - GOLFLINKS ROAD",null,null,147.30929839999999,"Traffic Distributor",2683.165,395255.15364143596,null,1,395255.15364143596,null,null,{"$f":"IF(O526=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O526,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O526,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S526,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},433244.9127848869,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",433244.9127848869,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10212/3 - GOLFLINKS ROAD",null,null,265.40707878000001,"Traffic Distributor",2683.165,712130.9845347387,null,1,712130.9845347387,null,null,{"$f":"IF(O527=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O527,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O527,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S527,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},780577.11188265844,0,"y",0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(V527=\"y\",AI$14,IF(AND(V527>0,V527<=1),V527*AI$14,\"\"))","v":""},{"$f":"IF(W527=\"y\",AJ$14,IF(AND(W527>0,W527<=1),W527*AJ$14,\"\"))","v":51702},{"$f":"IF(X527=\"y\",AK$14,IF(AND(X527>0,X527<=1),X527*AK$14,\"\"))","v":""},{"$f":"IF(Y527=\"y\",AL$14,IF(AND(Y527>0,Y527<=1),Y527*AL$14,\"\"))","v":""},{"$f":"IF(Z527=\"y\",AM$14,IF(AND(Z527>0,Z527<=1),Z527*AM$14,\"\"))","v":""},{"$f":"IF(AA527=\"y\",AN$14,IF(AND(AA527>0,AA527<=1),AA527*AN$14,\"\"))","v":""},{"$f":"IF(AB527=\"y\",AO$14,IF(AND(AB527>0,AB527<=1),AB527*AO$14,\"\"))","v":""},{"$f":"IF(AC527=\"y\",AP$14,IF(AND(AC527>0,AC527<=1),AC527*AP$14,\"\"))","v":""},{"$f":"IF(AD527=\"y\",AQ$14,IF(AND(AD527>0,AD527<=1),AD527*AQ$14,\"\"))","v":""},{"$f":"IF(AE527=\"y\",AR$14,IF(AND(AE527>0,AE527<=1),AE527*AR$14,\"\"))","v":""},{"$f":"IF(AF527=\"y\",AS$14,IF(AND(AF527>0,AF527<=1),AF527*AS$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,{"$f":"IF(AI527=\"\",\"\",(AI527/$BM527)*$U527)","v":""},{"$f":"IF(AJ527=\"\",\"\",(AJ527/$BM527)*$U527)","v":780577.11188265844},{"$f":"IF(AK527=\"\",\"\",(AK527/$BM527)*$U527)","v":""},{"$f":"IF(AL527=\"\",\"\",(AL527/$BM527)*$U527)","v":""},{"$f":"IF(AM527=\"\",\"\",(AM527/$BM527)*$U527)","v":""},{"$f":"IF(AN527=\"\",\"\",(AN527/$BM527)*$U527)","v":""},{"$f":"IF(AO527=\"\",\"\",(AO527/$BM527)*$U527)","v":""},{"$f":"IF(AP527=\"\",\"\",(AP527/$BM527)*$U527)","v":""},{"$f":"IF(AQ527=\"\",\"\",(AQ527/$BM527)*$U527)","v":""},{"$f":"IF(AR527=\"\",\"\",(AR527/$BM527)*$U527)","v":""},{"$f":"IF(AS527=\"\",\"\",(AS527/$BM527)*$U527)","v":""},{"$f":"IF(AT527=\"\",\"\",(AT527/$BM527)*$U527)","v":""},{"$f":"IF(AU527=\"\",\"\",(AU527/$BM527)*$U527)","v":""},{"$f":"IF(AV527=\"\",\"\",(AV527/$BM527)*$U527)","v":""},{"$f":"IF(AW527=\"\",\"\",(AW527/$BM527)*$U527)","v":""},{"$f":"IF(AX527=\"\",\"\",(AX527/$BM527)*$U527)","v":""},{"$f":"IF(AY527=\"\",\"\",(AY527/$BM527)*$U527)","v":""},{"$f":"IF(AZ527=\"\",\"\",(AZ527/$BM527)*$U527)","v":""},{"$f":"IF(BA527=\"\",\"\",(BA527/$BM527)*$U527)","v":""},{"$f":"IF(BB527=\"\",\"\",(BB527/$BM527)*$U527)","v":""},{"$f":"IF(BC527=\"\",\"\",(BC527/$BM527)*$U527)","v":""},{"$f":"IF(BD527=\"\",\"\",(BD527/$BM527)*$U527)","v":""},{"$f":"IF(BE527=\"\",\"\",(BE527/$BM527)*$U527)","v":""},{"$f":"IF(BF527=\"\",\"\",(BF527/$BM527)*$U527)","v":""},{"$f":"IF(BG527=\"\",\"\",(BG527/$BM527)*$U527)","v":""},{"$f":"IF(BH527=\"\",\"\",(BH527/$BM527)*$U527)","v":""},{"$f":"IF(BI527=\"\",\"\",(BI527/$BM527)*$U527)","v":""},{"$f":"IF(BJ527=\"\",\"\",(BJ527/$BM527)*$U527)","v":""},{"$f":"IF(BK527=\"\",\"\",(BK527/$BM527)*$U527)","v":""},{"$f":"IF(BL527=\"\",\"\",(BL527/$BM527)*$U527)","v":""},{"$f":"IF(SUM(BO527:CR527)=U527,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"11787/13 - MILTON STREET",null,null,156.16428901,"Arterial",3504.05,547207.4769054905,null,1,547207.4769054905,null,null,{"$f":"IF(O528=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O528,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O528,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S528,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},599802.06057534344,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",599802.06057534344,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/14 - MILTON STREET",null,null,155.35734059999999,"Arterial",3504.05,544379.88932942995,null,1,544379.88932942995,null,null,{"$f":"IF(O529=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O529,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O529,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S529,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},596702.70077827084,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",596702.70077827084,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11678/3 - EVAN STREET",null,null,60.912679590000003,"Controlled Distributor",4701.0249999999996,286352.02956957975,null,1,286352.02956957975,null,null,{"$f":"IF(O530=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O530,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O530,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S530,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},313874.61727872136,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",313874.61727872136,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11678/4 - EVAN STREET",null,null,357.67549572000001,"Controlled Distributor",4701.0249999999996,1681441.447267113,null,1,1681441.447267113,null,null,{"$f":"IF(O531=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O531,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O531,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S531,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1843052.3839165084,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1843052.3839165084,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11678/5 - EVAN STREET",null,null,304.40474253000002,"Controlled Distributor",4701.0249999999996,1431014.3047520933,null,1,1431014.3047520933,null,null,{"$f":"IF(O532=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O532,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O532,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S532,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1568555.5569470797,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1568555.5569470797,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11678/8 - EVAN STREET",null,null,346.42243169,"Arterial",3504.05,1213881.5217633445,null,1,1213881.5217633445,null,null,{"$f":"IF(O533=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O533,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O533,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S533,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1330553.1608694328,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1330553.1608694328,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11678/9 - EVAN STREET",null,null,286.02192495000003,"Arterial",3504.05,1002235.1261210477,null,1,1002235.1261210477,null,null,{"$f":"IF(O534=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O534,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O534,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S534,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1098564.4736214348,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1098564.4736214348,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10348/4 - SCHMIDTKES ROAD",null,null,117.94339451,"Traffic Distributor",2683.165,316461.58813042415,null,1,316461.58813042415,null,null,{"$f":"IF(O535=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O535,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O535,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S535,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},346878.14159081259,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",346878.14159081259,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10348/4 - SCHMIDTKES ROAD",null,null,5.34014335,"Traffic Distributor",2683.165,14328.485731702749,null,1,14328.485731702749,null,null,{"$f":"IF(O536=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O536,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O536,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S536,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},15705.661251927759,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",15705.661251927759,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10637/1 - CONDER PARADE",null,null,212.36680011999999,"Traffic Distributor",2683.165,569815.16524397978,null,1,569815.16524397978,null,null,{"$f":"IF(O537=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O537,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O537,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S537,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},624582.67601385107,0,0,0,0,0,0,0,0,0,0,"y",null,null,"","","","","","","","","","",12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12759,null,"","","","","","","","","","",624582.67601385107,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10648/2 - BARNES CREEK ROAD",null,null,218.16966507000001,"Arterial",3504.05,764477.41488853353,null,1,764477.41488853353,null,null,{"$f":"IF(O538=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O538,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O538,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S538,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},837954.79423364822,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",837954.79423364822,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10648/5 - BARNES CREEK ROAD",null,null,178.37606704999999,"Arterial",3504.05,625038.65774655249,null,1,625038.65774655249,null,null,{"$f":"IF(O539=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O539,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O539,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S539,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},685113.94795941131,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",685113.94795941131,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60949/1 - SAMS ROAD ACCESS",null,null,222.76297901000001,"Arterial",3504.05,780572.61659999052,null,1,780572.61659999052,null,null,{"$f":"IF(O540=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O540,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O540,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S540,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},855596.97852268908,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",855596.97852268908,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10688/8 - GLENPARK STREET",null,null,269.08795026000001,"Traffic Distributor",2683.165,722007.37005937297,null,1,722007.37005937297,null,null,{"$f":"IF(O541=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O541,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O541,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S541,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},791402.76145567268,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",791402.76145567268,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10011/8 - BEDFORD ROAD",null,null,166.66703827000001,"Controlled Distributor",4701.0249999999996,783505.91358322673,null,1,783505.91358322673,null,null,{"$f":"IF(O542=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O542,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O542,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S542,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},858812.20793580683,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",858812.20793580683,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10011/10 - BEDFORD ROAD",null,null,401.43187928999998,"Controlled Distributor",4701.0249999999996,1887141.300339272,null,1,1887141.300339272,null,null,{"$f":"IF(O543=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O543,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O543,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S543,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2068522.9795129853,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",2068522.9795129853,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10721/7 - MALCOMSON STREET",null,null,73.416921549999998,"Arterial",3504.05,257256.56395727751,null,1,257256.56395727751,null,null,{"$f":"IF(O544=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O544,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O544,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S544,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},281982.65497157618,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",281982.65497157618,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10210/4 - GLENDARAGH ROAD",null,null,447.05333488000002,"Traffic Distributor",2683.165,1199517.8612832953,null,1,1199517.8612832953,null,null,{"$f":"IF(O545=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O545,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O545,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S545,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1314808.9440651254,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1314808.9440651254,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10210/4 - GLENDARAGH ROAD",null,null,188.94664424000001,"Traffic Distributor",2683.165,506975.02269221965,null,1,506975.02269221965,null,null,{"$f":"IF(O546=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O546,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O546,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S546,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},555702.68335997907,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",555702.68335997907,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10241/2 - NEBIA-CONINGSBY ROAD",null,null,305.72157776,"Traffic Distributor",2683.165,820301.43719041045,null,1,820301.43719041045,null,null,{"$f":"IF(O547=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O547,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O547,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S547,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},899144.31561157468,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,899144.31561157468,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10241/2 - NEBIA-CONINGSBY ROAD",null,null,193.59921410999999,"Traffic Distributor",2683.165,519458.63532745809,null,1,519458.63532745809,null,null,{"$f":"IF(O548=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O548,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O548,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S548,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},569386.15242437122,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,569386.15242437122,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/27 - RIVER STREET",null,null,63.01981189,"Sub-Arterial Main Street",3504.05,220824.57185315451,null,1,220824.57185315451,null,null,{"$f":"IF(O549=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O549,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O549,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S549,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},242049.01945458245,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",242049.01945458245,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/20 - RIVER STREET",null,null,122.25013529,"Sub-Arterial Main Street",3504.05,428370.58656292455,null,1,428370.58656292455,null,null,{"$f":"IF(O550=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O550,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O550,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S550,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},469543.21962725476,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",469543.21962725476,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/21 - RIVER STREET",null,null,123.25215335999999,"Sub-Arterial Main Street",3504.05,431881.70798110799,null,1,431881.70798110799,null,null,{"$f":"IF(O551=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O551,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O551,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S551,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},473391.81079319812,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",473391.81079319812,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/17 - RIVER STREET",null,null,125.35318533,"Sub-Arterial Main Street",3504.05,439243.82905558654,null,1,439243.82905558654,null,null,{"$f":"IF(O552=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O552,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O552,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S552,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},481461.53859671653,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",481461.53859671653,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/16 - RIVER STREET",null,null,125.92635304,"Sub-Arterial Main Street",3504.05,441252.23736981198,null,1,441252.23736981198,null,null,{"$f":"IF(O553=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O553,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O553,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S553,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},483662.98411087779,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",483662.98411087779,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/15 - RIVER STREET",null,null,127.14870685,"Sub-Arterial Main Street",3504.05,445535.42623774253,null,1,445535.42623774253,null,null,{"$f":"IF(O554=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O554,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O554,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S554,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},488357.84961846628,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",488357.84961846628,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/11 - RIVER STREET",null,null,134.26589842999999,"Sub-Arterial Main Street",3504.05,470474.4213936415,null,1,470474.4213936415,null,null,{"$f":"IF(O555=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O555,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O555,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S555,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},515693.84430877678,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",515693.84430877678,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/10 - RIVER STREET",null,null,134.21751008000001,"Sub-Arterial Main Street",3504.05,470304.86619582406,null,1,470304.86619582406,null,null,{"$f":"IF(O556=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O556,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O556,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S556,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},515507.99239460472,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",515507.99239460472,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10207/1 - FARLEIGH-DUMBLETON ROAD",null,null,30.818053559999999,"Traffic Distributor",2683.165,82689.922680317395,null,1,82689.922680317395,null,null,{"$f":"IF(O557=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O557,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O557,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S557,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},90637.624860225202,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,90637.624860225202,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11787/15 - MILTON STREET",null,null,65.655484009999995,"Arterial",3504.05,230060.09874524048,null,1,230060.09874524048,null,null,{"$f":"IF(O558=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O558,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O558,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S558,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},252172.21457556012,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",252172.21457556012,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10212/3 - GOLFLINKS ROAD",null,null,1.79900887,"Traffic Distributor",2683.165,4827.0376346735502,null,1,4827.0376346735502,null,null,{"$f":"IF(O559=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O559,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O559,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S559,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},5290.9860371881859,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",5290.9860371881859,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10212/3 - GOLFLINKS ROAD",null,null,81.94777431,"Traffic Distributor",2683.165,219879.39985649116,null,1,219879.39985649116,null,null,{"$f":"IF(O560=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O560,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O560,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S560,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},241013.00270568358,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",241013.00270568358,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11678/3 - EVAN STREET",null,null,32.493894320000003,"Controlled Distributor",4701.0249999999996,152754.60954567799,null,1,152754.60954567799,null,null,{"$f":"IF(O561=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O561,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O561,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S561,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},167436.54543248139,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",167436.54543248139,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12127/2 - MACKAY-BUCASIA RD DMR",null,null,11.802891969999999,"Arterial",3504.05,41357.9236074785,null,1,41357.9236074785,null,null,{"$f":"IF(O562=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O562,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O562,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S562,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},45333.020559526536,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",45333.020559526536,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/12 - SHAKESPEARE STREET",null,null,48.947774119999998,"Controlled Distributor",4701.0249999999996,230104.70983247296,null,1,230104.70983247296,null,null,{"$f":"IF(O563=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O563,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O563,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S563,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},252221.1134360031,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",252221.1134360031,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/14 - SHAKESPEARE STREET",null,null,64.809859430000003,"Controlled Distributor",4701.0249999999996,304672.76942691574,null,1,304672.76942691574,null,null,{"$f":"IF(O564=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O564,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O564,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S564,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},333956.24624299968,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",333956.24624299968,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11848/15 - SHAKESPEARE STREET",null,null,193.20150126999999,"Controlled Distributor",4701.0249999999996,908245.0875078016,null,1,908245.0875078016,null,null,{"$f":"IF(O565=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O565,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O565,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S565,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},995540.6276159134,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",995540.6276159134,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60847/1 - DIESEL DRIVE",null,null,164.02390080000001,"Traffic Distributor",2683.165,440103.18979003199,null,1,440103.18979003199,null,null,{"$f":"IF(O566=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O566,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O566,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S566,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},482403.49637516803,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",482403.49637516803,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60847/2 - DIESEL DRIVE",null,null,101.71317345999999,"Traffic Distributor",2683.165,272913.22706680087,null,1,272913.22706680087,null,null,{"$f":"IF(O567=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O567,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O567,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S567,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},299144.1507317081,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",299144.1507317081,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60847/4 - DIESEL DRIVE",null,null,625.09933000000001,"Traffic Distributor",2683.165,1677244.6437794501,null,1,1677244.6437794501,null,null,{"$f":"IF(O568=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O568,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O568,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S568,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1838452.2066784976,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1838452.2066784976,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60847/3 - DIESEL DRIVE",null,null,341.82863879000001,"Traffic Distributor",2683.165,917182.63959897042,null,1,917182.63959897042,null,null,{"$f":"IF(O569=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O569,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O569,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S569,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1005337.2082311823,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1005337.2082311823,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/17 - MAGGIOLO DRIVE",null,null,203.35178639,"Traffic Distributor",2683.165,545626.39592912432,null,1,545626.39592912432,null,null,{"$f":"IF(O570=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O570,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O570,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S570,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},598069.01476075791,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",598069.01476075791,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10251/1 - SHOAL POINT ROAD",null,null,406.77289430000002,"Traffic Distributor",2683.165,1091438.7929344596,null,1,1091438.7929344596,null,null,{"$f":"IF(O571=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O571,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O571,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S571,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1196341.9080017798,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1196341.9080017798,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10251/3 - SHOAL POINT ROAD",null,null,30.246417510000001,"Traffic Distributor",2683.165,81156.128838219156,null,1,81156.128838219156,null,null,{"$f":"IF(O572=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O572,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O572,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S572,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},88956.41116009299,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",88956.41116009299,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10251/2 - SHOAL POINT ROAD",null,null,409.25942127000002,"Traffic Distributor",2683.165,1098110.5550719197,null,1,1098110.5550719197,null,null,{"$f":"IF(O573=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O573,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O573,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S573,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1203654.9233508159,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1203654.9233508159,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10251/4 - SHOAL POINT ROAD",null,null,287.26661659000001,"Traffic Distributor",2683.165,770783.73130270734,null,1,770783.73130270734,null,null,{"$f":"IF(O574=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O574,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O574,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S574,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},844867.23921932746,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",844867.23921932746,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10251/7 - SHOAL POINT ROAD",null,null,276.17832808000003,"Traffic Distributor",2683.165,741032.02366277331,null,1,741032.02366277331,null,null,{"$f":"IF(O575=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O575,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O575,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S575,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},812255.96049743658,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",812255.96049743658,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10251/6 - SHOAL POINT ROAD",null,null,387.47497218000001,"Traffic Distributor",2683.165,1039659.2837293497,null,1,1039659.2837293497,null,null,{"$f":"IF(O576=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O576,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O576,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S576,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1139585.6361532342,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1139585.6361532342,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10251/9 - SHOAL POINT ROAD",null,null,370.39224726999998,"Traffic Distributor",2683.165,993823.51414620946,null,1,993823.51414620946,null,null,{"$f":"IF(O577=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O577,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O577,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S577,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1089344.3836040252,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1089344.3836040252,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10006/1 - ANDERGROVE ROAD",null,null,197.26578407,"Controlled Distributor",4701.0249999999996,927351.38255767163,null,1,927351.38255767163,null,null,{"$f":"IF(O578=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O578,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O578,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S578,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1016483.3150325399,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1016483.3150325399,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10006/2 - ANDERGROVE ROAD",null,null,209.69556052999999,"Controlled Distributor",4701.0249999999996,985784.0724405431,null,1,985784.0724405431,null,null,{"$f":"IF(O579=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O579,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O579,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S579,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1080532.234822354,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1080532.234822354,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10006/3 - ANDERGROVE ROAD",null,null,208.72018782999999,"Controlled Distributor",4701.0249999999996,981198.82099352556,null,1,981198.82099352556,null,null,{"$f":"IF(O580=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O580,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O580,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S580,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1075506.2741360527,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1075506.2741360527,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10006/4 - ANDERGROVE ROAD",null,null,314.09678818999998,"Controlled Distributor",4701.0249999999996,1476576.8537008946,null,1,1476576.8537008946,null,null,{"$f":"IF(O581=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O581,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O581,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S581,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1618497.3283919827,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1618497.3283919827,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10006/5 - ANDERGROVE ROAD",null,null,330.23927746999999,"Controlled Distributor",4701.0249999999996,1552463.0993684067,null,1,1552463.0993684067,null,null,{"$f":"IF(O582=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O582,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O582,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S582,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1701677.3440929775,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1701677.3440929775,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10606/1 - HORSE AND JOCKEY ROAD",null,null,214.42593886,"Traffic Distributor",2683.165,575340.17424129194,null,1,575340.17424129194,null,null,{"$f":"IF(O583=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O583,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O583,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S583,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},630638.71859577193,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",630638.71859577193,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10606/3 - HORSE AND JOCKEY ROAD",null,null,262.22425023,"Traffic Distributor",2683.165,703590.93036837794,null,1,703590.93036837794,null,null,{"$f":"IF(O584=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O584,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O584,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S584,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},771216.23451421387,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",771216.23451421387,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10606/4 - HORSE AND JOCKEY ROAD",null,null,591.63129890000005,"Traffic Distributor",2683.165,1587444.3941130186,null,1,1587444.3941130186,null,null,{"$f":"IF(O585=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O585,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O585,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S585,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1740020.8491709162,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1740020.8491709162,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10606/5 - HORSE AND JOCKEY ROAD",null,null,202.00003348000001,"Traffic Distributor",2683.165,{"$f":"IF(J586=\"\",\"\",(J586*H586))","v":541999.41983236419},null,{"$f":"IF(L586=\"\",1,VLOOKUP(L586,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K586=\"\",\"\",K586*M586)","v":541999.41983236419},null,null,{"$f":"IF(O586=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O586,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O586,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q586=\"\",0,Q586*10000*P586)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S586,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N586+R586)*T586,0)","v":594093.43359948311},0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI586:BL586)","v":21160},null,"","","","","",594093.43359948311,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10637/2 - CONDER PARADE",null,null,497.30240422000003,"Traffic Distributor",2683.165,1334344.4054189564,null,1,1334344.4054189564,null,null,{"$f":"IF(O587=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O587,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O587,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S587,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1462594.2766964431,0,0,0,0,0,0,0,0,0,0,"y",null,null,"","","","","","","","","","",12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12759,null,"","","","","","","","","","",1462594.2766964431,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10637/3 - CONDER PARADE",null,null,64.106966880000002,"Traffic Distributor",2683.165,172009.5697885752,null,1,172009.5697885752,null,null,{"$f":"IF(O588=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O588,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O588,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S588,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},188542.18692571842,0,0,0,0,0,0,0,0,0,0,"y",null,null,"","","","","","","","","","",12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12759,null,"","","","","","","","","","",188542.18692571842,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10637/4 - CONDER PARADE",null,null,298.72341311000002,"Traffic Distributor",2683.165,801524.20673729316,null,1,801524.20673729316,null,null,{"$f":"IF(O589=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O589,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O589,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S589,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},878562.32067727845,0,0,0,0,0,0,0,0,0,0,"y",null,null,"","","","","","","","","","",12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12759,null,"","","","","","","","","","",878562.32067727845,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10637/5 - CONDER PARADE",null,null,396.58285053999998,"Traffic Distributor",2683.165,1064097.2241691591,null,1,1064097.2241691591,null,null,{"$f":"IF(O590=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O590,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O590,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S590,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1166372.4174942111,0,0,0,0,0,0,0,0,0,0,"y",null,null,"","","","","","","","","","",12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12759,null,"","","","","","","","","","",1166372.4174942111,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10637/6 - CONDER PARADE",null,null,504.65764568999998,"Traffic Distributor",2683.165,1354079.7318978088,null,1,1354079.7318978088,null,null,{"$f":"IF(O591=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O591,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O591,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S591,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1484226.4545955532,0,0,0,0,0,0,0,0,0,0,"y",null,null,{"$f":"IF(V591=\"y\",AI$14,IF(AND(V591>0,V591<=1),V591*AI$14,\"\"))","v":""},{"$f":"IF(W591=\"y\",AJ$14,IF(AND(W591>0,W591<=1),W591*AJ$14,\"\"))","v":""},{"$f":"IF(X591=\"y\",AK$14,IF(AND(X591>0,X591<=1),X591*AK$14,\"\"))","v":""},{"$f":"IF(Y591=\"y\",AL$14,IF(AND(Y591>0,Y591<=1),Y591*AL$14,\"\"))","v":""},{"$f":"IF(Z591=\"y\",AM$14,IF(AND(Z591>0,Z591<=1),Z591*AM$14,\"\"))","v":""},{"$f":"IF(AA591=\"y\",AN$14,IF(AND(AA591>0,AA591<=1),AA591*AN$14,\"\"))","v":""},{"$f":"IF(AB591=\"y\",AO$14,IF(AND(AB591>0,AB591<=1),AB591*AO$14,\"\"))","v":""},{"$f":"IF(AC591=\"y\",AP$14,IF(AND(AC591>0,AC591<=1),AC591*AP$14,\"\"))","v":""},{"$f":"IF(AD591=\"y\",AQ$14,IF(AND(AD591>0,AD591<=1),AD591*AQ$14,\"\"))","v":""},{"$f":"IF(AE591=\"y\",AR$14,IF(AND(AE591>0,AE591<=1),AE591*AR$14,\"\"))","v":""},{"$f":"IF(AF591=\"y\",AS$14,IF(AND(AF591>0,AF591<=1),AF591*AS$14,\"\"))","v":12759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12759,null,{"$f":"IF(AI591=\"\",\"\",(AI591/$BM591)*$U591)","v":""},{"$f":"IF(AJ591=\"\",\"\",(AJ591/$BM591)*$U591)","v":""},{"$f":"IF(AK591=\"\",\"\",(AK591/$BM591)*$U591)","v":""},{"$f":"IF(AL591=\"\",\"\",(AL591/$BM591)*$U591)","v":""},{"$f":"IF(AM591=\"\",\"\",(AM591/$BM591)*$U591)","v":""},{"$f":"IF(AN591=\"\",\"\",(AN591/$BM591)*$U591)","v":""},{"$f":"IF(AO591=\"\",\"\",(AO591/$BM591)*$U591)","v":""},{"$f":"IF(AP591=\"\",\"\",(AP591/$BM591)*$U591)","v":""},{"$f":"IF(AQ591=\"\",\"\",(AQ591/$BM591)*$U591)","v":""},{"$f":"IF(AR591=\"\",\"\",(AR591/$BM591)*$U591)","v":""},{"$f":"IF(AS591=\"\",\"\",(AS591/$BM591)*$U591)","v":1484226.4545955532},{"$f":"IF(AT591=\"\",\"\",(AT591/$BM591)*$U591)","v":""},{"$f":"IF(AU591=\"\",\"\",(AU591/$BM591)*$U591)","v":""},{"$f":"IF(AV591=\"\",\"\",(AV591/$BM591)*$U591)","v":""},{"$f":"IF(AW591=\"\",\"\",(AW591/$BM591)*$U591)","v":""},{"$f":"IF(AX591=\"\",\"\",(AX591/$BM591)*$U591)","v":""},{"$f":"IF(AY591=\"\",\"\",(AY591/$BM591)*$U591)","v":""},{"$f":"IF(AZ591=\"\",\"\",(AZ591/$BM591)*$U591)","v":""},{"$f":"IF(BA591=\"\",\"\",(BA591/$BM591)*$U591)","v":""},{"$f":"IF(BB591=\"\",\"\",(BB591/$BM591)*$U591)","v":""},{"$f":"IF(BC591=\"\",\"\",(BC591/$BM591)*$U591)","v":""},{"$f":"IF(BD591=\"\",\"\",(BD591/$BM591)*$U591)","v":""},{"$f":"IF(BE591=\"\",\"\",(BE591/$BM591)*$U591)","v":""},{"$f":"IF(BF591=\"\",\"\",(BF591/$BM591)*$U591)","v":""},{"$f":"IF(BG591=\"\",\"\",(BG591/$BM591)*$U591)","v":""},{"$f":"IF(BH591=\"\",\"\",(BH591/$BM591)*$U591)","v":""},{"$f":"IF(BI591=\"\",\"\",(BI591/$BM591)*$U591)","v":""},{"$f":"IF(BJ591=\"\",\"\",(BJ591/$BM591)*$U591)","v":""},{"$f":"IF(BK591=\"\",\"\",(BK591/$BM591)*$U591)","v":""},{"$f":"IF(BL591=\"\",\"\",(BL591/$BM591)*$U591)","v":""},{"$f":"IF(SUM(BO591:CR591)=U591,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"10637/7 - CONDER PARADE",null,null,497.91681165,"Traffic Distributor",2683.165,1335992.9619308722,null,1,1335992.9619308722,null,null,{"$f":"IF(O592=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O592,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O592,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S592,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1464401.2834252506,0,0,0,0,0,0,0,0,0,0,"y",null,null,"","","","","","","","","","",12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12759,null,"","","","","","","","","","",1464401.2834252506,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10637/8 - CONDER PARADE",null,null,502.47392113000001,"Traffic Distributor",2683.165,1348220.4385887764,null,1,1348220.4385887764,null,null,{"$f":"IF(O593=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O593,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O593,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S593,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1477803.9981259389,0,0,0,0,0,0,0,0,0,0,"y",null,null,"","","","","","","","","","",12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12759,null,"","","","","","","","","","",1477803.9981259389,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10637/9 - CONDER PARADE",null,null,489.82554243999999,"Traffic Distributor",2683.165,1314282.7515810225,null,1,1314282.7515810225,null,null,{"$f":"IF(O594=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O594,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O594,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S594,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1440604.4066409573,0,0,0,0,0,0,0,0,0,0,"y",null,null,"","","","","","","","","","",12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12759,null,"","","","","","","","","","",1440604.4066409573,"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10681/1 - EVANS AVENUE",null,null,504.71475607000002,"Arterial Main Street",4701.0249999999996,2372676.6861539716,null,1,2372676.6861539716,null,null,{"$f":"IF(O595=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O595,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O595,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S595,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2600725.3656002632,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",2600725.3656002632,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10681/2 - EVANS AVENUE",null,null,77.953321509999995,"Arterial Main Street",4701.0249999999996,366460.5132515477,null,1,366460.5132515477,null,null,{"$f":"IF(O596=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O596,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O596,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S596,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},401682.68937183963,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",401682.68937183963,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10681/3 - EVANS AVENUE",null,null,21.312446699999999,"Arterial Main Street",4701.0249999999996,100190.34474786749,null,1,100190.34474786749,null,null,{"$f":"IF(O597=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O597,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O597,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S597,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},109820.09158457459,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",109820.09158457459,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60135/1 - CHENOWETH DRIVE",null,null,127.90977272000001,"Controlled Distributor",4701.0249999999996,601307.03930103802,null,1,601307.03930103802,null,null,{"$f":"IF(O598=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O598,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O598,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S598,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},659101.37641177175,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",659101.37641177175,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60135/2 - CHENOWETH DRIVE",null,null,122.18384526,"Controlled Distributor",4701.0249999999996,574389.31116339145,null,1,574389.31116339145,null,null,{"$f":"IF(O599=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O599,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O599,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S599,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},629596.46377009782,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",629596.46377009782,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10023/1 - EAGLEMOUNT ROAD",null,null,430.86394338000002,"Traffic Distributor",2683.165,1156079.0526391978,null,1,1156079.0526391978,null,null,{"$f":"IF(O600=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O600,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O600,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S600,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1267195.0352037016,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1267195.0352037016,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10023/2 - EAGLEMOUNT ROAD",null,null,104.26312768,"Traffic Distributor",2683.165,279755.17498150718,null,1,279755.17498150718,null,null,{"$f":"IF(O601=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O601,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O601,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S601,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},306643.70918218372,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",306643.70918218372,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60937/6 - MATSUURA DRIVE",null,null,123.89187188,"Sub-Arterial Main Street",3504.05,434123.31366111402,null,1,434123.31366111402,null,null,{"$f":"IF(O602=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O602,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O602,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S602,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},475848.86732588371,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",475848.86732588371,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10055/4 - OAK STREET",null,null,174.18276144000001,"Controlled Distributor",4701.0249999999996,818837.51609847602,null,1,818837.51609847602,null,null,{"$f":"IF(O603=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O603,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O603,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S603,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},897539.69044740929,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",897539.69044740929,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/1 - DAWSON BOULEVARD",null,null,59.999988469999998,"Controlled Distributor",4701.0249999999996,282061.44579718175,null,1,282061.44579718175,null,null,{"$f":"IF(O604=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O604,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O604,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S604,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},309171.64610897633,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",309171.64610897633,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/2 - DAWSON BOULEVARD",null,null,289.99995926999998,"Controlled Distributor",4701.0249999999996,1363297.0585272515,null,1,1363297.0585272515,null,null,{"$f":"IF(O605=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O605,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O605,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S605,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1494329.7001443901,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1494329.7001443901,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/3 - DAWSON BOULEVARD",null,null,41.999999129999999,"Controlled Distributor",4701.0249999999996,197443.04591010822,null,1,197443.04591010822,null,null,{"$f":"IF(O606=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O606,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O606,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S606,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},216420.18938204093,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",216420.18938204093,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/4 - DAWSON BOULEVARD",null,null,78.77727831,"Controlled Distributor",4701.0249999999996,370333.95476726774,null,1,370333.95476726774,null,null,{"$f":"IF(O607=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O607,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O607,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S607,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},405928.42485737323,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",405928.42485737323,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/37 - DAWSON BOULEVARD",null,null,265.76039200000002,"Controlled Distributor",4701.0249999999996,1249346.2468018001,null,1,1249346.2468018001,null,null,{"$f":"IF(O608=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O608,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O608,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S608,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1369426.5609115846,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1369426.5609115846,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/36 - DAWSON BOULEVARD",null,null,70.844636730000005,"Controlled Distributor",4701.0249999999996,333042.40838364826,null,1,333042.40838364826,null,null,{"$f":"IF(O609=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O609,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O609,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S609,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},365052.61941438745,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",365052.61941438745,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/35 - DAWSON BOULEVARD",null,null,302.40020774999999,"Controlled Distributor",4701.0249999999996,1421590.9366379436,null,1,1421590.9366379436,null,null,{"$f":"IF(O610=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O610,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O610,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S610,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1558226.4663352512,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1558226.4663352512,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/41 - DAWSON BOULEVARD",null,null,18.00000167,"Controlled Distributor",4701.0249999999996,84618.45785071174,null,1,84618.45785071174,null,null,{"$f":"IF(O611=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O611,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O611,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S611,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},92751.520261720842,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",92751.520261720842,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/42 - DAWSON BOULEVARD",null,null,101.40117072,"Controlled Distributor",4701.0249999999996,476689.43858398794,null,1,476689.43858398794,null,null,{"$f":"IF(O612=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O612,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O612,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S612,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},522506.2148896064,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",522506.2148896064,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/43 - DAWSON BOULEVARD",null,null,133.92224446,"Controlled Distributor",4701.0249999999996,629571.81926257152,null,1,629571.81926257152,null,null,{"$f":"IF(O613=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O613,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O613,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S613,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},690082.81211602932,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",690082.81211602932,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/44 - DAWSON BOULEVARD",null,null,78.114810989999995,"Controlled Distributor",4701.0249999999996,367219.67933426471,null,1,367219.67933426471,null,null,{"$f":"IF(O614=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O614,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O614,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S614,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},402514.82233776257,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",402514.82233776257,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/45 - DAWSON BOULEVARD",null,null,266.24247035000002,"Controlled Distributor",4701.0249999999996,1251612.5091771088,null,1,1251612.5091771088,null,null,{"$f":"IF(O615=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O615,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O615,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S615,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1371910.6440059924,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1371910.6440059924,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11861/3 - SYDNEY STREET",null,null,228.95963485999999,"Arterial Main Street",4701.0249999999996,1076344.9674677313,null,1,1076344.9674677313,null,null,{"$f":"IF(O616=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O616,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O616,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S616,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1179797.3467539959,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1179797.3467539959,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10144/1 - BLACKS BEACH ROAD",null,null,300.96469007000002,"Traffic Distributor",2683.165,807537.92263167154,null,1,807537.92263167154,null,null,{"$f":"IF(O617=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O617,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O617,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S617,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},885154.04198481794,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",885154.04198481794,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10183/1 - MCINTYRE STREET",null,null,257.57012956,"Traffic Distributor",2683.165,691103.15668085741,null,1,691103.15668085741,null,null,{"$f":"IF(O618=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O618,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O618,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S618,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},757528.20445999911,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,757528.20445999911,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10183/2 - MCINTYRE STREET",null,null,240.90649253999999,"Traffic Distributor",2683.165,646391.86905608908,null,1,646391.86905608908,null,null,{"$f":"IF(O619=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O619,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O619,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S619,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},708519.51291219587,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,708519.51291219587,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10183/3 - MCINTYRE STREET",null,null,485.21170193,"Traffic Distributor",2683.165,1301903.0562090084,null,1,1301903.0562090084,null,null,{"$f":"IF(O620=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O620,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O620,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S620,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1427034.8427976044,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1427034.8427976044,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10191/3 - BEACONSFIELD ROAD",null,null,413.83122225,"Controlled Distributor",4701.0249999999996,1945430.9215778061,null,1,1945430.9215778061,null,null,{"$f":"IF(O621=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O621,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O621,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S621,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2132415.0796844666,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",2132415.0796844666,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10191/5 - BEACONSFIELD ROAD",null,null,317.48183663999998,"Controlled Distributor",4701.0249999999996,1492490.0510905557,null,1,1492490.0510905557,null,null,{"$f":"IF(O622=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O622,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O622,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S622,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1635940.0151013045,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1635940.0151013045,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11770/1 - MANGROVE ROAD",null,null,276.55301904999999,"Controlled Distributor",4701.0249999999996,1300082.656379526,null,1,1300082.656379526,null,null,{"$f":"IF(O623=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O623,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O623,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S623,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1425039.4761133455,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1425039.4761133455,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11770/2 - MANGROVE ROAD",null,null,277.03551677000002,"Controlled Distributor",4701.0249999999996,1302350.8902236891,null,1,1302350.8902236891,null,null,{"$f":"IF(O624=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O624,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O624,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S624,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1427525.7201633893,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1427525.7201633893,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10280/1 - BRANSCOMBE ROAD",null,null,514.95285807000005,"Traffic Distributor",2683.165,1381703.4854233917,null,1,1381703.4854233917,null,null,{"$f":"IF(O625=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O625,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O625,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S625,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1514505.2519160286,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1514505.2519160286,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10280/2 - BRANSCOMBE ROAD",null,null,461.18680388000001,"Traffic Distributor",2683.165,1237440.2906326803,null,1,1237440.2906326803,null,null,{"$f":"IF(O626=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O626,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O626,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S626,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1356376.2694869461,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1356376.2694869461,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10280/3 - BRANSCOMBE ROAD",null,null,90.261993689999997,"Traffic Distributor",2683.165,242187.82229922884,null,1,242187.82229922884,null,null,{"$f":"IF(O627=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O627,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O627,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S627,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},265465.58845068846,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",265465.58845068846,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/1 - STOCKROUTE ROAD",null,null,415.25478692000002,"Traffic Distributor",2683.165,1114197.1103462018,null,1,1114197.1103462018,null,null,{"$f":"IF(O628=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O628,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O628,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S628,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1221287.630154528,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1221287.630154528,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/2 - STOCKROUTE ROAD",null,null,510.00001121000003,"Traffic Distributor",2683.165,1368414.1800782797,null,1,1368414.1800782797,null,null,{"$f":"IF(O629=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O629,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O629,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S629,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1499938.651374147,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1499938.651374147,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/3 - STOCKROUTE ROAD",null,null,619.37847695000005,"Traffic Distributor",2683.165,1661894.6511055469,null,1,1661894.6511055469,null,null,{"$f":"IF(O630=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O630,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O630,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S630,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1821626.8568355278,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1821626.8568355278,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/4 - STOCKROUTE ROAD",null,null,48.000014929999999,"Traffic Distributor",2683.165,128791.96005965344,null,1,128791.96005965344,null,null,{"$f":"IF(O631=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O631,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O631,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S631,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},141170.7374069003,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",141170.7374069003,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/5 - STOCKROUTE ROAD",null,null,470.99999595000003,"Traffic Distributor",2683.165,1263770.7041331818,null,1,1263770.7041331818,null,null,{"$f":"IF(O632=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O632,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O632,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S632,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1385237.4180273733,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1385237.4180273733,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/6 - STOCKROUTE ROAD",null,null,667.99995677000004,"Traffic Distributor",2683.165,1792354.1040067771,null,1,1792354.1040067771,null,null,{"$f":"IF(O633=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O633,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O633,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S633,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1964625.3573571218,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1964625.3573571218,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/5 - STOCKROUTE ROAD",null,null,12.88346011,"Traffic Distributor",2683.165,34568.449246048149,null,1,34568.449246048149,null,null,{"$f":"IF(O634=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O634,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O634,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S634,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},37890.979132682638,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",37890.979132682638,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/7 - STOCKROUTE ROAD",null,null,379.00002795,"Traffic Distributor",2683.165,1016919.6099944618,null,1,1016919.6099944618,null,null,{"$f":"IF(O635=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O635,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O635,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S635,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1114660.3496053815,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1114660.3496053815,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/8 - STOCKROUTE ROAD",null,null,48.00000138,"Traffic Distributor",2683.165,128791.9237027677,null,1,128791.9237027677,null,null,{"$f":"IF(O636=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O636,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O636,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S636,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},141170.69755558996,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",141170.69755558996,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/9 - STOCKROUTE ROAD",null,null,451.00003103,"Traffic Distributor",2683.165,1210107.49825861,null,1,1210107.49825861,null,null,{"$f":"IF(O637=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O637,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O637,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S637,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1326416.398909233,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1326416.398909233,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/10 - STOCKROUTE ROAD",null,null,549.99998865999999,"Traffic Distributor",2683.165,1475740.7195729089,null,1,1475740.7195729089,null,null,{"$f":"IF(O638=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O638,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O638,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S638,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1617580.8296341088,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1617580.8296341088,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/11 - STOCKROUTE ROAD",null,null,56.000014479999997,"Traffic Distributor",2683.165,150257.27885222918,null,1,150257.27885222918,null,null,{"$f":"IF(O639=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O639,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O639,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S639,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},164699.18499958047,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",164699.18499958047,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/13 - STOCKROUTE ROAD",null,null,47.999999819999999,"Traffic Distributor",2683.165,128791.9195170303,null,1,128791.9195170303,null,null,{"$f":"IF(O640=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O640,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O640,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S640,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},141170.69296754242,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",141170.69296754242,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/12 - STOCKROUTE ROAD",null,null,935.69572341000003,"Traffic Distributor",2683.165,2510626.0157033927,null,1,2510626.0157033927,null,null,{"$f":"IF(O641=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O641,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O641,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S641,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2751933.6286646593,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",2751933.6286646593,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/14 - STOCKROUTE ROAD",null,null,511.99999491,"Traffic Distributor",2683.165,1373780.4663426902,null,1,1373780.4663426902,null,null,{"$f":"IF(O642=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O642,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O642,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S642,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1505820.7156639714,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1505820.7156639714,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/15 - STOCKROUTE ROAD",null,null,468.99996083000002,"Traffic Distributor",2683.165,1258404.279900427,null,1,1258404.279900427,null,null,{"$f":"IF(O643=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O643,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O643,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S643,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1379355.2025084435,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1379355.2025084435,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/16 - STOCKROUTE ROAD",null,null,498.00004137000002,"Traffic Distributor",2683.165,1336216.2810025362,null,1,1336216.2810025362,null,null,{"$f":"IF(O644=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O644,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O644,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S644,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1464646.0667021666,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1464646.0667021666,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/17 - STOCKROUTE ROAD",null,null,1.9586989999999999E-2,"Traffic Distributor",2683.165,52.555126023349999,null,1,52.555126023349999,null,null,{"$f":"IF(O645=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O645,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O645,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S645,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},57.606436704530879,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",57.606436704530879,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/17 - STOCKROUTE ROAD",null,null,2.0506099999999999E-2,"Traffic Distributor",2683.165,55.021249806499995,null,1,55.021249806499995,null,null,{"$f":"IF(O646=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O646,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O646,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S646,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},60.309590789946824,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",60.309590789946824,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/17 - STOCKROUTE ROAD",null,null,400.08026831000001,"Traffic Distributor",2683.165,1073481.3731200011,null,1,1073481.3731200011,null,null,{"$f":"IF(O647=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O647,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O647,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S647,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1176658.5194116984,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1176658.5194116984,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/18 - STOCKROUTE ROAD",null,null,565.99998230000006,"Traffic Distributor",2683.165,1518671.3425079796,null,1,1518671.3425079796,null,null,{"$f":"IF(O648=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O648,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O648,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S648,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1664637.7087613028,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1664637.7087613028,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/19 - STOCKROUTE ROAD",null,null,492.99997753000002,"Traffic Distributor",2683.165,1322800.2847092825,null,1,1322800.2847092825,null,null,{"$f":"IF(O649=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O649,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O649,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S649,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1449940.598372547,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1449940.598372547,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/20 - STOCKROUTE ROAD",null,null,548.99999892000005,"Traffic Distributor",2683.165,{"$f":"IF(J650=\"\",\"\",(J650*H650))","v":1473057.5821021819},null,{"$f":"IF(L650=\"\",1,VLOOKUP(L650,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K650=\"\",\"\",K650*M650)","v":1473057.5821021819},null,null,{"$f":"IF(O650=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O650,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O650,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q650=\"\",0,Q650*10000*P650)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S650,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N650+R650)*T650,0)","v":1614639.8036948252},0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI650:BL650)","v":26511},null,"","","","","","","","",1614639.8036948252,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/21 - STOCKROUTE ROAD",null,null,374.77382567000001,"Traffic Distributor",2683.165,1005580.0119538455,null,1,1005580.0119538455,null,null,{"$f":"IF(O651=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O651,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O651,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S651,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1102230.8515485914,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1102230.8515485914,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/22 - STOCKROUTE ROAD",null,null,118.68799401,"Traffic Distributor",2683.165,318459.47144784161,null,1,318459.47144784161,null,null,{"$f":"IF(O652=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O652,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O652,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S652,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},349068.05050315562,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",349068.05050315562,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/23 - STOCKROUTE ROAD",null,null,316.99998067000001,"Traffic Distributor",2683.165,850563.25313442061,null,1,850563.25313442061,null,null,{"$f":"IF(O653=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O653,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O653,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S653,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},932314.73145204387,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",932314.73145204387,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/24 - STOCKROUTE ROAD",null,null,159.99998482000001,"Traffic Distributor",2683.165,429306.35926955531,null,1,429306.35926955531,null,null,{"$f":"IF(O654=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O654,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O654,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S654,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},470568.9336778766,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",470568.9336778766,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/25 - STOCKROUTE ROAD",null,null,252.00003964999999,"Traffic Distributor",2683.165,676157.68638749223,null,1,676157.68638749223,null,null,{"$f":"IF(O655=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O655,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O655,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S655,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},741146.25747177063,0,0,0,0,0,0,0,0,"y",0,0,null,null,{"$f":"IF(V655=\"y\",AI$14,IF(AND(V655>0,V655<=1),V655*AI$14,\"\"))","v":""},{"$f":"IF(W655=\"y\",AJ$14,IF(AND(W655>0,W655<=1),W655*AJ$14,\"\"))","v":""},{"$f":"IF(X655=\"y\",AK$14,IF(AND(X655>0,X655<=1),X655*AK$14,\"\"))","v":""},{"$f":"IF(Y655=\"y\",AL$14,IF(AND(Y655>0,Y655<=1),Y655*AL$14,\"\"))","v":""},{"$f":"IF(Z655=\"y\",AM$14,IF(AND(Z655>0,Z655<=1),Z655*AM$14,\"\"))","v":""},{"$f":"IF(AA655=\"y\",AN$14,IF(AND(AA655>0,AA655<=1),AA655*AN$14,\"\"))","v":""},{"$f":"IF(AB655=\"y\",AO$14,IF(AND(AB655>0,AB655<=1),AB655*AO$14,\"\"))","v":""},{"$f":"IF(AC655=\"y\",AP$14,IF(AND(AC655>0,AC655<=1),AC655*AP$14,\"\"))","v":""},{"$f":"IF(AD655=\"y\",AQ$14,IF(AND(AD655>0,AD655<=1),AD655*AQ$14,\"\"))","v":26511},{"$f":"IF(AE655=\"y\",AR$14,IF(AND(AE655>0,AE655<=1),AE655*AR$14,\"\"))","v":""},{"$f":"IF(AF655=\"y\",AS$14,IF(AND(AF655>0,AF655<=1),AF655*AS$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,{"$f":"IF(AI655=\"\",\"\",(AI655/$BM655)*$U655)","v":""},{"$f":"IF(AJ655=\"\",\"\",(AJ655/$BM655)*$U655)","v":""},{"$f":"IF(AK655=\"\",\"\",(AK655/$BM655)*$U655)","v":""},{"$f":"IF(AL655=\"\",\"\",(AL655/$BM655)*$U655)","v":""},{"$f":"IF(AM655=\"\",\"\",(AM655/$BM655)*$U655)","v":""},{"$f":"IF(AN655=\"\",\"\",(AN655/$BM655)*$U655)","v":""},{"$f":"IF(AO655=\"\",\"\",(AO655/$BM655)*$U655)","v":""},{"$f":"IF(AP655=\"\",\"\",(AP655/$BM655)*$U655)","v":""},{"$f":"IF(AQ655=\"\",\"\",(AQ655/$BM655)*$U655)","v":741146.25747177063},{"$f":"IF(AR655=\"\",\"\",(AR655/$BM655)*$U655)","v":""},{"$f":"IF(AS655=\"\",\"\",(AS655/$BM655)*$U655)","v":""},{"$f":"IF(AT655=\"\",\"\",(AT655/$BM655)*$U655)","v":""},{"$f":"IF(AU655=\"\",\"\",(AU655/$BM655)*$U655)","v":""},{"$f":"IF(AV655=\"\",\"\",(AV655/$BM655)*$U655)","v":""},{"$f":"IF(AW655=\"\",\"\",(AW655/$BM655)*$U655)","v":""},{"$f":"IF(AX655=\"\",\"\",(AX655/$BM655)*$U655)","v":""},{"$f":"IF(AY655=\"\",\"\",(AY655/$BM655)*$U655)","v":""},{"$f":"IF(AZ655=\"\",\"\",(AZ655/$BM655)*$U655)","v":""},{"$f":"IF(BA655=\"\",\"\",(BA655/$BM655)*$U655)","v":""},{"$f":"IF(BB655=\"\",\"\",(BB655/$BM655)*$U655)","v":""},{"$f":"IF(BC655=\"\",\"\",(BC655/$BM655)*$U655)","v":""},{"$f":"IF(BD655=\"\",\"\",(BD655/$BM655)*$U655)","v":""},{"$f":"IF(BE655=\"\",\"\",(BE655/$BM655)*$U655)","v":""},{"$f":"IF(BF655=\"\",\"\",(BF655/$BM655)*$U655)","v":""},{"$f":"IF(BG655=\"\",\"\",(BG655/$BM655)*$U655)","v":""},{"$f":"IF(BH655=\"\",\"\",(BH655/$BM655)*$U655)","v":""},{"$f":"IF(BI655=\"\",\"\",(BI655/$BM655)*$U655)","v":""},{"$f":"IF(BJ655=\"\",\"\",(BJ655/$BM655)*$U655)","v":""},{"$f":"IF(BK655=\"\",\"\",(BK655/$BM655)*$U655)","v":""},{"$f":"IF(BL655=\"\",\"\",(BL655/$BM655)*$U655)","v":""},{"$f":"IF(SUM(BO655:CR655)=U655,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"10352/26 - STOCKROUTE ROAD",null,null,497.00002654999997,"Traffic Distributor",2683.165,1333533.0762380306,null,1,1333533.0762380306,null,null,{"$f":"IF(O656=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O656,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O656,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S656,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1461704.9670011951,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1461704.9670011951,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/28 - STOCKROUTE ROAD",null,null,628.75681955000005,"Traffic Distributor",2683.165,1687058.2917278758,null,1,1687058.2917278758,null,null,{"$f":"IF(O657=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O657,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O657,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S657,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1849209.0886833158,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1849209.0886833158,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10352/27 - STOCKROUTE ROAD",null,null,474.00003541000001,"Traffic Distributor",2683.165,1271820.3050108727,null,1,1271820.3050108727,null,null,{"$f":"IF(O658=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O658,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O658,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S658,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1394060.7024250056,0,0,0,0,0,0,0,0,"y",0,0,null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",1394060.7024250056,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/3 - JULIET STREET",null,null,257.83328002000002,"Arterial",3504.05,903460.70485408115,null,1,903460.70485408115,null,null,{"$f":"IF(O659=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O659,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O659,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S659,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},990296.39632267389,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",990296.39632267389,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/5 - JULIET STREET",null,null,142.12361455000001,"Arterial Main Street",4701.0249999999996,668126.66508991376,null,1,668126.66508991376,null,null,{"$f":"IF(O660=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O660,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O660,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S660,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},732343.3384216642,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",732343.3384216642,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/5 - JULIET STREET",null,null,20.00002228,"Arterial Main Street",4701.0249999999996,94020.604738836992,null,1,94020.604738836992,null,null,{"$f":"IF(O661=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O661,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O661,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S661,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},103057.34997958411,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",103057.34997958411,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/10 - JULIET STREET",null,null,34.591041449999999,"Arterial",3504.05,121208.73879287251,null,1,121208.73879287251,null,null,{"$f":"IF(O662=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O662,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O662,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S662,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},132858.65847235106,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",132858.65847235106,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/12 - JULIET STREET",null,null,34.591041449999999,"Arterial",3504.05,121208.73879287251,null,1,121208.73879287251,null,null,{"$f":"IF(O663=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O663,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O663,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S663,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},132858.65847235106,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",132858.65847235106,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/5 - JULIET STREET",null,null,14.162933369999999,"Arterial Main Street",4701.0249999999996,66580.303845704242,null,1,66580.303845704242,null,null,{"$f":"IF(O664=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O664,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O664,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S664,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},72979.63775316457,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",72979.63775316457,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11740/4 - JULIET STREET",null,null,151.32559240000001,"Arterial",3504.05,530252.44204922009,null,1,530252.44204922009,null,null,{"$f":"IF(O665=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O665,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O665,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S665,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},581217.40069198771,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",581217.40069198771,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11678/6 - EVAN STREET",null,null,130.41781807999999,"Controlled Distributor",4701.0249999999996,613097.42323953193,null,1,613097.42323953193,null,null,{"$f":"IF(O666=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O666,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O666,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S666,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},672024.98743637861,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",672024.98743637861,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11678/7 - EVAN STREET",null,null,286.21200263999998,"Arterial",3504.05,1002901.1678506919,null,1,1002901.1678506919,null,null,{"$f":"IF(O667=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O667,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O667,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S667,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1099294.5316318423,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1099294.5316318423,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/28 - KUTTABUL-MOUNT JUKES ROAD",null,null,309.00000595,"Traffic Distributor",2683.165,829098.00096483179,null,1,829098.00096483179,null,null,{"$f":"IF(O668=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O668,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O668,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S668,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},908786.35688578698,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,908786.35688578698,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/27 - KUTTABUL-MOUNT JUKES ROAD",null,null,407.00002649999999,"Traffic Distributor",2683.165,1092048.2261038725,null,1,1092048.2261038725,null,null,{"$f":"IF(O669=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O669,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O669,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S669,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1197009.9165473941,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1197009.9165473941,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/26 - KUTTABUL-MOUNT JUKES ROAD",null,null,103.99998032000001,"Traffic Distributor",2683.165,279049.1071953128,null,1,279049.1071953128,null,null,{"$f":"IF(O670=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O670,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O670,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S670,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},305869.77803003613,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,305869.77803003613,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/25 - KUTTABUL-MOUNT JUKES ROAD",null,null,240.00003418,"Traffic Distributor",2683.165,643959.69171057967,null,1,643959.69171057967,null,null,{"$f":"IF(O671=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O671,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O671,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S671,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},705853.56800996058,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,705853.56800996058,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/24 - KUTTABUL-MOUNT JUKES ROAD",null,null,96.000035909999994,"Traffic Distributor",2683.165,257583.93635245514,null,1,257583.93635245514,null,null,{"$f":"IF(O672=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O672,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O672,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S672,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},282341.4926071901,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,282341.4926071901,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/23 - KUTTABUL-MOUNT JUKES ROAD",null,null,172.99998739,"Traffic Distributor",2683.165,464187.51116528932,null,1,464187.51116528932,null,null,{"$f":"IF(O673=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O673,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O673,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S673,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},508802.67072514334,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,508802.67072514334,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/22 - KUTTABUL-MOUNT JUKES ROAD",null,null,414.00005055999998,"Traffic Distributor",2683.165,1110830.4456608223,null,1,1110830.4456608223,null,null,{"$f":"IF(O674=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O674,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O674,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S674,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1217597.3801108401,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1217597.3801108401,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/21 - KUTTABUL-MOUNT JUKES ROAD",null,null,500.00004899999999,"Traffic Distributor",2683.165,1341582.6314750849,null,1,1341582.6314750849,null,null,{"$f":"IF(O675=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O675,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O675,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S675,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1470528.2013714632,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1470528.2013714632,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/20 - KUTTABUL-MOUNT JUKES ROAD",null,null,398.00003263999997,"Traffic Distributor",2683.165,1067899.7575785054,null,1,1067899.7575785054,null,null,{"$f":"IF(O676=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O676,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O676,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S676,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1170540.4295748034,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1170540.4295748034,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/19 - KUTTABUL-MOUNT JUKES ROAD",null,null,369.90228437000002,"Traffic Distributor",2683.165,992508.86284163105,null,1,992508.86284163105,null,null,{"$f":"IF(O677=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O677,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O677,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S677,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1087903.3752210925,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,1087903.3752210925,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/15 - KUTTABUL-MOUNT JUKES ROAD",null,null,151.99996590999999,"Traffic Distributor",2683.165,407840.9885309051,null,1,407840.9885309051,null,null,{"$f":"IF(O678=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O678,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O678,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S678,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},447040.42914635001,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,447040.42914635001,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/13 - KUTTABUL-MOUNT JUKES ROAD",null,null,232.97924094000001,"Traffic Distributor",2683.165,625121.74501677509,null,1,625121.74501677509,null,null,{"$f":"IF(O679=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O679,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O679,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S679,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},685205.02112268191,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,685205.02112268191,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11165/14 - KUTTABUL-MOUNT JUKES ROAD",null,null,120.00001116999999,"Traffic Distributor",2683.165,321979.82997095305,null,1,321979.82997095305,null,null,{"$f":"IF(O680=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O680,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O680,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S680,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},352926.7665939281,"y",0,0,0,0,0,0,0,0,0,0,null,null,13661,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13661,null,352926.7665939281,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10688/5 - GLENPARK STREET",null,null,377.72124539999999,"Traffic Distributor",2683.165,1013488.425413691,null,1,1013488.425413691,null,null,{"$f":"IF(O681=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O681,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O681,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S681,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1110899.3783675632,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1110899.3783675632,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10688/6 - GLENPARK STREET",null,null,377.78845525000003,"Traffic Distributor",2683.165,1013668.7605308663,null,1,1013668.7605308663,null,null,{"$f":"IF(O682=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O682,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O682,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S682,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1111097.0463078618,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1111097.0463078618,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60119/1 - BEACONSFIELD ROAD EAST",null,null,539.13263733999997,"Traffic Distributor",2683.165,1446581.8228683809,null,1,1446581.8228683809,null,null,{"$f":"IF(O683=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O683,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O683,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S683,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1585619.3395857918,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1585619.3395857918,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10688/9 - GLENPARK STREET",null,null,269.29929384000002,"Traffic Distributor",2683.165,722574.43975620368,null,1,722574.43975620368,null,null,{"$f":"IF(O684=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O684,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O684,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S684,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},792024.33478389611,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",792024.33478389611,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10223/2 - KEELEYS ROAD",null,null,449.99999016999999,"Traffic Distributor",2683.165,1207424.2236244881,null,1,1207424.2236244881,null,null,{"$f":"IF(O685=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O685,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O685,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S685,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1323475.2226231608,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1323475.2226231608,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10223/3 - KEELEYS ROAD",null,null,449.99996741000001,"Traffic Distributor",2683.165,1207424.1625556527,null,1,1207424.1625556527,null,null,{"$f":"IF(O686=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O686,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O686,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S686,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1323475.1556847235,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1323475.1556847235,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10223/4 - KEELEYS ROAD",null,null,449.99999730000002,"Traffic Distributor",2683.165,1207424.2427554545,null,1,1207424.2427554545,null,null,{"$f":"IF(O687=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O687,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O687,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S687,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1323475.2435928909,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1323475.2435928909,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10223/5 - KEELEYS ROAD",null,null,450.00000297999998,"Traffic Distributor",2683.165,1207424.2579958315,null,1,1207424.2579958315,null,null,{"$f":"IF(O688=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O688,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O688,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S688,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1323475.2602980894,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1323475.2602980894,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10223/6 - KEELEYS ROAD",null,null,153.53348270999999,"Traffic Distributor",2683.165,411955.66713557713,null,1,411955.66713557713,null,null,{"$f":"IF(O689=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O689,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O689,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S689,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},451550.58810770826,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",451550.58810770826,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10223/1 - KEELEYS ROAD",null,null,449.99997839999997,"Traffic Distributor",2683.165,1207424.192043636,null,1,1207424.192043636,null,null,{"$f":"IF(O690=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O690,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O690,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S690,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1323475.1880069303,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1323475.1880069303,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10223/7 - KEELEYS ROAD",null,null,113.02765015999999,"Traffic Distributor",2683.165,303271.83494155639,null,1,303271.83494155639,null,null,{"$f":"IF(O691=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O691,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O691,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S691,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},332420.66161283071,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",332420.66161283071,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10568/2 - HILL END ROAD",null,null,258.84085750999998,"Controlled Distributor",4701.0249999999996,1216817.3421759475,null,1,1216817.3421759475,null,null,{"$f":"IF(O692=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O692,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O692,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S692,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1333771.1562501183,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1333771.1562501183,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11372/1 - GLENELLA ROAD",null,null,214.62917150000001,"Traffic Distributor",2683.165,575885.48094779754,null,1,575885.48094779754,null,null,{"$f":"IF(O693=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O693,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O693,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S693,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},631236.43719431385,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",631236.43719431385,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10568/1 - HILL END ROAD",null,null,84.498146140000003,"Controlled Distributor",4701.0249999999996,397227.89745779347,null,1,397227.89745779347,null,null,{"$f":"IF(O694=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O694,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O694,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S694,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},435407.26592510694,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",435407.26592510694,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11625/13 - BRIDGE ROAD",null,null,393.78315579999997,"Arterial",3504.05,1379835.86708099,null,1,1379835.86708099,null,null,{"$f":"IF(O695=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O695,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O695,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S695,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1512458.1283341732,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1512458.1283341732,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11809/6 - PARADISE STREET",null,null,451.90057999999999,"Arterial",3504.05,1583482.2273490001,null,1,1583482.2273490001,null,null,{"$f":"IF(O696=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O696,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O696,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S696,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1735677.8606524828,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1735677.8606524828,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11625/12 - BRIDGE ROAD",null,null,292.04117724000002,"Arterial",3504.05,1023326.8871078221,null,1,1023326.8871078221,null,null,{"$f":"IF(O697=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O697,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O697,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S697,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1121683.4590793306,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1121683.4590793306,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11809/4 - PARADISE STREET",null,null,449.41664459999998,"Arterial",3504.05,1574778.3935106301,null,1,1574778.3935106301,null,null,{"$f":"IF(O698=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O698,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O698,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S698,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1726137.4620075619,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",1726137.4620075619,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11809/5 - PARADISE STREET",null,null,74.410795419999999,"Arterial",3504.05,260739.14769145101,null,1,260739.14769145101,null,null,{"$f":"IF(O699=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O699,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O699,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S699,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},285799.96556772548,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",285799.96556772548,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/1 - FARRELLYS ROAD",null,null,39.999985289999998,"Arterial",3504.05,140161.94845542451,null,1,140161.94845542451,null,null,{"$f":"IF(O700=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O700,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O700,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S700,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},153633.54677322606,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",153633.54677322606,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/2 - FARRELLYS ROAD",null,null,150.94420160000001,"Arterial",3504.05,528916.02961648011,null,1,528916.02961648011,null,null,{"$f":"IF(O701=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O701,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O701,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S701,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},579752.5396205181,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",579752.5396205181,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/3 - FARRELLYS ROAD",null,null,182.41377831,"Arterial",3504.05,639186.99988715549,null,1,639186.99988715549,null,null,{"$f":"IF(O702=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O702,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O702,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S702,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},700622.15120555286,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",700622.15120555286,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/4 - FARRELLYS ROAD",null,null,127.0000174,"Arterial",3504.05,445014.41097047005,null,1,445014.41097047005,null,null,{"$f":"IF(O703=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O703,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O703,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S703,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},487786.75721916556,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",487786.75721916556,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/5 - FARRELLYS ROAD",null,null,13.000021370000001,"Arterial",3504.05,45552.724881548507,null,1,45552.724881548507,null,null,{"$f":"IF(O704=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O704,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O704,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S704,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},49931.003142147238,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",49931.003142147238,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/6 - FARRELLYS ROAD",null,null,93.825285989999998,"Arterial",3504.05,328768.49337325949,null,1,328768.49337325949,null,null,{"$f":"IF(O705=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O705,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O705,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S705,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},360367.91911670164,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",360367.91911670164,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/7 - FARRELLYS ROAD",null,null,228.88346865,"Arterial",3504.05,802019.11832303251,null,1,802019.11832303251,null,null,{"$f":"IF(O706=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O706,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O706,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S706,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},879104.80045224016,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",879104.80045224016,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/8 - FARRELLYS ROAD",null,null,266.99997015000002,"Arterial",3504.05,935581.24540410761,null,1,935581.24540410761,null,null,{"$f":"IF(O707=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O707,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O707,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S707,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1025504.1871914145,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",1025504.1871914145,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/9 - FARRELLYS ROAD",null,null,108.31774063,"Arterial",3504.05,379550.7790545515,null,1,379550.7790545515,null,null,{"$f":"IF(O708=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O708,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O708,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S708,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},416031.1197816761,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",416031.1197816761,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/10 - FARRELLYS ROAD",null,null,213.99996945999999,"Arterial",3504.05,749866.59298631304,null,1,749866.59298631304,null,null,{"$f":"IF(O709=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O709,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O709,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S709,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},821939.66020585643,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",821939.66020585643,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/11 - FARRELLYS ROAD",null,null,129.01679709999999,"Arterial",3504.05,452081.30787825497,null,1,452081.30787825497,null,null,{"$f":"IF(O710=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O710,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O710,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S710,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},495532.88552708522,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",495532.88552708522,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/12 - FARRELLYS ROAD",null,null,25.000018499999999,"Arterial",3504.05,87601.314824925008,null,1,87601.314824925008,null,null,{"$f":"IF(O711=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O711,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O711,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S711,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},96021.073100531299,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",96021.073100531299,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/13 - FARRELLYS ROAD",null,null,174.00001889999999,"Arterial",3504.05,609704.76622654498,null,1,609704.76622654498,null,null,{"$f":"IF(O712=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O712,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O712,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S712,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},668306.24682500632,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",668306.24682500632,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/14 - FARRELLYS ROAD",null,null,16.000034939999999,"Arterial",3504.05,56064.922431507002,null,1,56064.922431507002,null,null,{"$f":"IF(O713=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O713,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O713,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S713,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},61453.575507745918,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",61453.575507745918,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/15 - FARRELLYS ROAD",null,null,150.60167798000001,"Arterial",3504.05,{"$f":"IF(J714=\"\",\"\",(J714*H714))","v":527715.80972581904},null,{"$f":"IF(L714=\"\",1,VLOOKUP(L714,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(K714=\"\",\"\",K714*M714)","v":527715.80972581904},null,null,{"$f":"IF(O714=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O714,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O714,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(Q714=\"\",0,Q714*10000*P714)","v":0},2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S714,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},{"$f":"IFERROR((N714+R714)*T714,0)","v":578436.96117185894},0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI714:BL714)","v":32604},null,"","","","","","",578436.96117185894,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/16 - FARRELLYS ROAD",null,null,190.61099447000001,"Arterial",3504.05,667910.4551726036,null,1,667910.4551726036,null,null,{"$f":"IF(O715=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O715,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O715,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S715,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},732106.34759205638,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",732106.34759205638,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11679/17 - FARRELLYS ROAD",null,null,21.482122,"Arterial",3504.05,75274.429594100002,null,1,75274.429594100002,null,null,{"$f":"IF(O716=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O716,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O716,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S716,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},82509.395219708793,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",82509.395219708793,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11809/7 - PARADISE STREET",null,null,242.22097386999999,"Arterial",3504.05,848754.40348917351,null,1,848754.40348917351,null,null,{"$f":"IF(O717=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O717,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O717,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S717,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},930332.02509242739,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",930332.02509242739,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11809/8 - PARADISE STREET",null,null,130.27008891,"Arterial",3504.05,456472.90504508553,null,1,456472.90504508553,null,null,{"$f":"IF(O718=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O718,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O718,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S718,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},500346.57894512446,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",500346.57894512446,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11809/9 - PARADISE STREET",null,null,158.58605781,"Arterial",3504.05,555693.47586913058,null,1,555693.47586913058,null,null,{"$f":"IF(O719=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O719,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O719,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S719,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},609103.68725123513,0,0,0,0,"y",0,0,0,0,0,0,null,null,{"$f":"IF(V719=\"y\",AI$14,IF(AND(V719>0,V719<=1),V719*AI$14,\"\"))","v":""},{"$f":"IF(W719=\"y\",AJ$14,IF(AND(W719>0,W719<=1),W719*AJ$14,\"\"))","v":""},{"$f":"IF(X719=\"y\",AK$14,IF(AND(X719>0,X719<=1),X719*AK$14,\"\"))","v":""},{"$f":"IF(Y719=\"y\",AL$14,IF(AND(Y719>0,Y719<=1),Y719*AL$14,\"\"))","v":""},{"$f":"IF(Z719=\"y\",AM$14,IF(AND(Z719>0,Z719<=1),Z719*AM$14,\"\"))","v":109515},{"$f":"IF(AA719=\"y\",AN$14,IF(AND(AA719>0,AA719<=1),AA719*AN$14,\"\"))","v":""},{"$f":"IF(AB719=\"y\",AO$14,IF(AND(AB719>0,AB719<=1),AB719*AO$14,\"\"))","v":""},{"$f":"IF(AC719=\"y\",AP$14,IF(AND(AC719>0,AC719<=1),AC719*AP$14,\"\"))","v":""},{"$f":"IF(AD719=\"y\",AQ$14,IF(AND(AD719>0,AD719<=1),AD719*AQ$14,\"\"))","v":""},{"$f":"IF(AE719=\"y\",AR$14,IF(AND(AE719>0,AE719<=1),AE719*AR$14,\"\"))","v":""},{"$f":"IF(AF719=\"y\",AS$14,IF(AND(AF719>0,AF719<=1),AF719*AS$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,{"$f":"IF(AI719=\"\",\"\",(AI719/$BM719)*$U719)","v":""},{"$f":"IF(AJ719=\"\",\"\",(AJ719/$BM719)*$U719)","v":""},{"$f":"IF(AK719=\"\",\"\",(AK719/$BM719)*$U719)","v":""},{"$f":"IF(AL719=\"\",\"\",(AL719/$BM719)*$U719)","v":""},{"$f":"IF(AM719=\"\",\"\",(AM719/$BM719)*$U719)","v":609103.68725123513},{"$f":"IF(AN719=\"\",\"\",(AN719/$BM719)*$U719)","v":""},{"$f":"IF(AO719=\"\",\"\",(AO719/$BM719)*$U719)","v":""},{"$f":"IF(AP719=\"\",\"\",(AP719/$BM719)*$U719)","v":""},{"$f":"IF(AQ719=\"\",\"\",(AQ719/$BM719)*$U719)","v":""},{"$f":"IF(AR719=\"\",\"\",(AR719/$BM719)*$U719)","v":""},{"$f":"IF(AS719=\"\",\"\",(AS719/$BM719)*$U719)","v":""},{"$f":"IF(AT719=\"\",\"\",(AT719/$BM719)*$U719)","v":""},{"$f":"IF(AU719=\"\",\"\",(AU719/$BM719)*$U719)","v":""},{"$f":"IF(AV719=\"\",\"\",(AV719/$BM719)*$U719)","v":""},{"$f":"IF(AW719=\"\",\"\",(AW719/$BM719)*$U719)","v":""},{"$f":"IF(AX719=\"\",\"\",(AX719/$BM719)*$U719)","v":""},{"$f":"IF(AY719=\"\",\"\",(AY719/$BM719)*$U719)","v":""},{"$f":"IF(AZ719=\"\",\"\",(AZ719/$BM719)*$U719)","v":""},{"$f":"IF(BA719=\"\",\"\",(BA719/$BM719)*$U719)","v":""},{"$f":"IF(BB719=\"\",\"\",(BB719/$BM719)*$U719)","v":""},{"$f":"IF(BC719=\"\",\"\",(BC719/$BM719)*$U719)","v":""},{"$f":"IF(BD719=\"\",\"\",(BD719/$BM719)*$U719)","v":""},{"$f":"IF(BE719=\"\",\"\",(BE719/$BM719)*$U719)","v":""},{"$f":"IF(BF719=\"\",\"\",(BF719/$BM719)*$U719)","v":""},{"$f":"IF(BG719=\"\",\"\",(BG719/$BM719)*$U719)","v":""},{"$f":"IF(BH719=\"\",\"\",(BH719/$BM719)*$U719)","v":""},{"$f":"IF(BI719=\"\",\"\",(BI719/$BM719)*$U719)","v":""},{"$f":"IF(BJ719=\"\",\"\",(BJ719/$BM719)*$U719)","v":""},{"$f":"IF(BK719=\"\",\"\",(BK719/$BM719)*$U719)","v":""},{"$f":"IF(BL719=\"\",\"\",(BL719/$BM719)*$U719)","v":""},{"$f":"IF(SUM(BO719:CR719)=U719,\"\",\"ERROR\")","v":""}]
[null,null,null,null,"60937/7 - MATSUURA DRIVE",null,null,166.41220390000001,"Sub-Arterial Main Street",3504.05,583116.68307579507,null,1,583116.68307579507,null,null,{"$f":"IF(O720=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O720,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O720,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S720,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},639162.66283972631,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",639162.66283972631,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60937/4 - MATSUURA DRIVE",null,null,157.34465316000001,"Sub-Arterial Main Street",3504.05,551343.531905298,null,1,551343.531905298,null,null,{"$f":"IF(O721=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O721,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O721,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S721,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},604335.65051378275,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",604335.65051378275,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60937/1 - MATSUURA DRIVE",null,null,151.99787291000001,"Sub-Arterial Main Street",3504.05,532608.14657028555,null,1,532608.14657028555,null,null,{"$f":"IF(O722=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O722,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O722,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S722,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},583799.52262100833,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",583799.52262100833,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60937/2 - MATSUURA DRIVE",null,null,152.77839918999999,"Sub-Arterial Main Street",3504.05,535343.14968171949,null,1,535343.14968171949,null,null,{"$f":"IF(O723=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O723,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O723,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S723,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},586797.39924213022,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",586797.39924213022,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/1 - MAGGIOLO DRIVE",null,null,113.74311281999999,"Traffic Distributor",2683.165,305191.53930967528,null,1,305191.53930967528,null,null,{"$f":"IF(O724=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O724,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O724,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S724,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},334524.87744373409,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",334524.87744373409,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/2 - MAGGIOLO DRIVE",null,null,29.999960919999999,"Traffic Distributor",2683.165,80494.845141911792,null,1,80494.845141911792,null,null,{"$f":"IF(O725=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O725,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O725,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S725,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},88231.568499109868,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",88231.568499109868,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/3 - MAGGIOLO DRIVE",null,null,135.00004282,"Traffic Distributor",2683.165,362227.38989312534,null,1,362227.38989312534,null,null,{"$f":"IF(O726=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O726,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O726,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S726,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},397042.70139614557,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",397042.70139614557,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/4 - MAGGIOLO DRIVE",null,null,331.99996762000001,"Traffic Distributor",2683.165,890810.69311911729,null,1,890810.69311911729,null,null,{"$f":"IF(O727=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O727,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O727,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S727,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},976430.53478905291,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",976430.53478905291,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/5 - MAGGIOLO DRIVE",null,null,106.99997818999999,"Traffic Distributor",2683.165,287098.59648017131,null,1,287098.59648017131,null,null,{"$f":"IF(O728=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O728,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O728,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S728,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},314692.94010914484,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",314692.94010914484,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/6 - MAGGIOLO DRIVE",null,null,35.99997415,"Traffic Distributor",2683.165,96593.870640184745,null,1,96593.870640184745,null,null,{"$f":"IF(O729=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O729,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O729,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S729,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},105877.94409639883,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",105877.94409639883,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/7 - MAGGIOLO DRIVE",null,null,241.85469588000001,"Traffic Distributor",2683.165,648936.05507086019,null,1,648936.05507086019,null,null,{"$f":"IF(O730=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O730,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O730,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S730,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},711308.2321431106,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",711308.2321431106,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/8 - MAGGIOLO DRIVE",null,null,35.99997415,"Traffic Distributor",2683.165,96593.870640184745,null,1,96593.870640184745,null,null,{"$f":"IF(O731=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O731,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O731,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S731,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},105877.94409639883,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",105877.94409639883,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/9 - MAGGIOLO DRIVE",null,null,65.062585530000007,"Traffic Distributor",2683.165,174573.65230360246,null,1,174573.65230360246,null,null,{"$f":"IF(O732=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O732,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O732,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S732,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},191352.71499944973,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",191352.71499944973,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/10 - MAGGIOLO DRIVE",null,null,35.99997415,"Traffic Distributor",2683.165,96593.870640184745,null,1,96593.870640184745,null,null,{"$f":"IF(O733=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O733,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O733,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S733,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},105877.94409639883,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",105877.94409639883,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/12 - MAGGIOLO DRIVE",null,null,13.9999696,"Traffic Distributor",2683.165,37564.228431784002,null,1,37564.228431784002,null,null,{"$f":"IF(O734=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O734,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O734,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S734,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},41174.696195166107,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",41174.696195166107,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/13 - MAGGIOLO DRIVE",null,null,200.34105464999999,"Traffic Distributor",2683.165,537548.10589996725,null,1,537548.10589996725,null,null,{"$f":"IF(O735=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O735,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O735,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S735,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},589214.28376765328,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",589214.28376765328,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/14 - MAGGIOLO DRIVE",null,null,259.99995192,"Traffic Distributor",2683.165,697622.77099342679,null,1,697622.77099342679,null,null,{"$f":"IF(O736=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O736,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O736,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S736,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},764674.4483690731,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",764674.4483690731,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/15 - MAGGIOLO DRIVE",null,null,86.517191440000005,"Traffic Distributor",2683.165,232139.8999701076,null,1,232139.8999701076,null,null,{"$f":"IF(O737=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O737,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O737,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S737,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},254451.91489565987,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",254451.91489565987,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60816/16 - MAGGIOLO DRIVE",null,null,125.29403378000001,"Traffic Distributor",2683.165,336184.56614731369,null,1,336184.56614731369,null,null,{"$f":"IF(O738=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O738,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O738,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S738,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},368496.78416147269,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",368496.78416147269,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/40 - DAWSON BOULEVARD",null,null,98.97496323,"Controlled Distributor",4701.0249999999996,465283.77651831071,null,1,465283.77651831071,null,null,{"$f":"IF(O739=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O739,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O739,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S739,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},510004.30309573526,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",510004.30309573526,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/39 - DAWSON BOULEVARD",null,null,89.570880410000001,"Controlled Distributor",4701.0249999999996,421074.9480794202,null,1,421074.9480794202,null,null,{"$f":"IF(O740=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O740,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O740,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S740,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},461546.3643569923,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",461546.3643569923,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/38 - DAWSON BOULEVARD",null,null,124.90097341000001,"Controlled Distributor",4701.0249999999996,587162.5985247452,null,1,587162.5985247452,null,null,{"$f":"IF(O741=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O741,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O741,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S741,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},643597.4495076962,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",643597.4495076962,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10294/4 - COWLEYS ROAD",null,null,500.00002368000003,"Traffic Distributor",2683.165,1341582.5635373474,null,1,1341582.5635373474,null,null,{"$f":"IF(O742=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O742,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O742,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S742,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1470528.1269039228,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",1470528.1269039228,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10294/6 - COWLEYS ROAD",null,null,229.33554303,"Traffic Distributor",2683.165,615345.10231408989,null,1,615345.10231408989,null,null,{"$f":"IF(O743=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O743,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O743,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S743,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},674488.70110501465,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",674488.70110501465,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10348/3 - SCHMIDTKES ROAD",null,null,72.206625209999999,"Traffic Distributor",2683.165,193742.28953158963,null,1,193742.28953158963,null,null,{"$f":"IF(O744=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O744,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O744,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S744,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},212363.73658268311,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",212363.73658268311,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10348/3 - SCHMIDTKES ROAD",null,null,222.36451002999999,"Traffic Distributor",2683.165,596640.67055464489,null,1,596640.67055464489,null,null,{"$f":"IF(O745=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O745,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O745,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S745,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},653986.50187584804,0,0,0,0,0,"y",0,0,0,0,0,null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",653986.50187584804,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60937/3 - MATSUURA DRIVE",null,null,190.59091137999999,"Sub-Arterial Main Street",3504.05,667840.08302108897,null,1,667840.08302108897,null,null,{"$f":"IF(O746=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O746,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O746,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S746,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},732029.2116550178,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",732029.2116550178,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60937/5 - MATSUURA DRIVE",null,null,8.8619038000000003,"Sub-Arterial Main Street",3504.05,31052.554010390002,null,1,31052.554010390002,null,null,{"$f":"IF(O747=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O747,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O747,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S747,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},34037.15531609211,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",34037.15531609211,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"60937/8 - MATSUURA DRIVE",null,null,53.686734219999998,"Sub-Arterial Main Street",3504.05,188121.00104359101,null,1,188121.00104359101,null,null,{"$f":"IF(O748=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O748,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O748,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S748,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},206202.16065309773,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",206202.16065309773,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10011/7 - BEDFORD ROAD",null,null,19.995795600000001,"Controlled Distributor",4701.0249999999996,94000.735010489996,null,1,94000.735010489996,null,null,{"$f":"IF(O749=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O749,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O749,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S749,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},103035.57048184589,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",103035.57048184589,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10011/9 - BEDFORD ROAD",null,null,47.616520260000001,"Controlled Distributor",4701.0249999999996,223846.45215526648,null,1,223846.45215526648,null,null,{"$f":"IF(O750=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O750,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O750,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S750,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},245361.34632969907,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",245361.34632969907,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/1 - HOLTS ROAD",null,null,115.00000145999999,"Traffic Distributor",2683.165,308563.9789174209,null,1,308563.9789174209,null,null,{"$f":"IF(O751=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O751,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O751,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S751,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},338221.45746367611,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",338221.45746367611,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/2 - HOLTS ROAD",null,null,190.99998009000001,"Traffic Distributor",2683.165,512484.46157818486,null,1,512484.46157818486,null,null,{"$f":"IF(O752=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O752,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O752,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S752,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},561741.65931678342,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",561741.65931678342,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/6 - HOLTS ROAD",null,null,185.27392022000001,"Traffic Distributor",2683.165,497120.49814709631,null,1,497120.49814709631,null,null,{"$f":"IF(O753=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O753,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O753,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S753,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},544900.99592401565,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",544900.99592401565,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/11 - HOLTS ROAD",null,null,129.44367915000001,"Traffic Distributor",2683.165,347318.74936650979,null,1,347318.74936650979,null,null,{"$f":"IF(O754=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O754,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O754,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S754,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},380701.12404999847,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",380701.12404999847,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/10 - HOLTS ROAD",null,null,165.0000283,"Traffic Distributor",2683.165,442722.3009335695,null,1,442722.3009335695,null,null,{"$f":"IF(O755=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O755,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O755,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S755,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},485274.34212759358,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",485274.34212759358,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10221/13 - HOLTS ROAD",null,null,57.44085029,"Traffic Distributor",2683.165,154123.27906836785,null,1,154123.27906836785,null,null,{"$f":"IF(O756=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O756,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O756,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S756,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},168936.76396859952,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",168936.76396859952,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11606/6 - ARCHIBALD STREET",null,null,161.59365879999999,"Arterial",3504.05,566232.26011814002,null,1,566232.26011814002,null,null,{"$f":"IF(O757=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O757,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O757,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S757,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},620655.40168368723,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",620655.40168368723,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11200/1 - CONNORS ROAD",null,null,39.999968070000001,"Arterial",3504.05,140161.88811568351,null,1,140161.88811568351,null,null,{"$f":"IF(O758=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O758,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O758,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S758,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},153633.48063395984,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",153633.48063395984,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11200/3 - CONNORS ROAD",null,null,172.26092537,"Arterial",3504.05,603610.89554274851,null,1,603610.89554274851,null,null,{"$f":"IF(O759=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O759,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O759,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S759,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},661626.66668898403,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",661626.66668898403,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11200/11 - CONNORS ROAD",null,null,688.67547225999999,"Traffic Distributor",2683.165,1847829.9235265029,null,1,1847829.9235265029,null,null,{"$f":"IF(O760=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O760,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O760,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S760,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},2025433.2086098273,0,0,0,0,0,0,0,"y",0,0,0,null,null,"","","","","","","",3379,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3379,null,"","","","","","","",2025433.2086098273,"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11606/1 - ARCHIBALD STREET",null,null,101.18236493000001,"Arterial",3504.05,354548.06583296653,null,1,354548.06583296653,null,null,{"$f":"IF(O761=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O761,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O761,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S761,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},388625.28279441729,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",388625.28279441729,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11606/4 - ARCHIBALD STREET",null,null,174.99999155,"Arterial",3504.05,613208.72039077757,null,1,613208.72039077757,null,null,{"$f":"IF(O762=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O762,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O762,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S762,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},672146.98185982986,0,0,0,0,0,0,"y",0,0,0,0,null,null,"","","","","","",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32604,null,"","","","","","",672146.98185982986,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10688/2 - GLENPARK STREET",null,null,120.0559844,"Traffic Distributor",2683.165,322130.01538262598,null,1,322130.01538262598,null,null,{"$f":"IF(O763=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O763,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O763,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S763,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},353091.387004269,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",353091.387004269,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10688/7 - GLENPARK STREET",null,null,49.462529539999998,"Traffic Distributor",2683.165,132716.12807319409,null,1,132716.12807319409,null,null,{"$f":"IF(O764=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O764,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O764,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S764,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},145472.0749432148,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",145472.0749432148,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10191/1 - BEACONSFIELD ROAD",null,null,499.96450213000003,"Traffic Distributor",2683.165,1341487.2533576414,null,1,1341487.2533576414,null,null,{"$f":"IF(O765=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O765,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O765,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S765,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},1470423.6560320978,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",1470423.6560320978,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"10191/2 - BEACONSFIELD ROAD",null,null,200.29746692000001,"Traffic Distributor",2683.165,537431.15282840177,null,1,537431.15282840177,null,null,{"$f":"IF(O766=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O766,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O766,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S766,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},589086.08980781876,0,0,"y",0,0,0,0,0,0,0,0,null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",589086.08980781876,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"12090/5 - DAWSON BOULEVARD",null,null,79.640594300000004,"Controlled Distributor",4701.0249999999996,374392.42481915752,null,1,374392.42481915752,null,null,{"$f":"IF(O767=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O767,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O767,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S767,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},410376.97280791093,0,"y",0,0,0,0,0,0,0,0,0,null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",410376.97280791093,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11861/10 - SYDNEY STREET",null,null,41.726434259999998,"Arterial Main Street",4701.0249999999996,196157.01061711647,null,1,196157.01061711647,null,null,{"$f":"IF(O768=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O768,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O768,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S768,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},215010.54742489659,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",215010.54742489659,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11960/22 - RIVER STREET",null,null,39.6430948,"Sub-Arterial Main Street",3504.05,138911.38633394,null,1,138911.38633394,null,null,{"$f":"IF(O769=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O769,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O769,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S769,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},152262.78747442094,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",152262.78747442094,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"11726/3 - HUME STREET",null,null,1308.2462266299999,"Controlled Distributor",4701.0249999999996,6150098.2175432947,null,1,6150098.2175432947,null,null,{"$f":"IF(O770=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O770,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O770,Landcost2,2,FALSE),\"Error\")))","v":0},0,2011,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S770,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1.0961145194274029},6741211.9521537954,0,0,0,0,"y",0,0,0,0,0,0,null,null,"","","","",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109515,null,"","","","",6741211.9521537954,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J772=\"\",\"\",(J772*H772))","v":""},null,null,{"$f":"IF(K772=\"\",\"\",K772*M772)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$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":8,"n_rows":436,"n_cols":92,"rows_kept":436,"cut":false,"hidden":false,"merged":[[10,73,11,73],[10,74,11,74],[10,75,11,75],[10,76,11,76],[10,77,11,77],[10,90,11,90],[10,91,11,91],[4,1,4,17],[10,84,11,84],[10,85,11,85],[10,86,11,86],[10,87,11,87],[10,88,11,88],[10,89,11,89],[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],[10,68,11,68],[10,69,11,69],[10,70,11,70],[10,71,11,71],[10,59,11,59],[10,61,11,61],[10,62,11,62],[10,63,11,63],[10,64,11,64],[10,65,11,65],[10,66,11,66],[10,67,11,67],[10,58,11,58],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,51,11,51],[10,52,11,52],[10,53,11,53],[10,54,11,54],[10,55,11,55],[10,56,11,56],[10,57,11,57],[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],[10,34,11,34],[10,27,11,27],[10,41,11,41],[10,42,11,42],[10,43,11,43],[10,29,11,29],[10,30,11,30],[10,31,11,31],[10,32,11,32],[10,33,11,33],[1,1,1,17],[2,1,2,17],[7,1,7,2],[9,21,9,27],[10,1,10,5],[10,6,10,8],[10,14,10,17],[10,18,10,20],[10,21,11,21],[10,22,11,22],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[10,9,10,13]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Stormwater"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Stormwater'!$C8","v":"Paget East a)"},{"$f":"'Catchment Demand - Stormwater'!$C9","v":"Paget West a)"},{"$f":"'Catchment Demand - Stormwater'!$C10","v":"Walkerston South a)"},{"$f":"'Catchment Demand - Stormwater'!$C11","v":"Mackay General b)"},{"$f":"'Catchment Demand - Stormwater'!$C12","v":"Sarina c)"},{"$f":"'Catchment Demand - Stormwater'!$C13","v":"Mirani/Marian c)"},null,null,{"$f":"V11","v":"Paget East a)"},"Paget West a)","Walkerston South a)","Mackay General b)","Sarina c)","Mirani/Marian c)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS",null,{"$f":"V11","v":"Paget East a)"},"Paget West a)","Walkerston South a)","Mackay General b)","Sarina c)","Mirani/Marian c)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","asset type/name","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"V13+1","v":2},{"$f":"W13+1","v":3},4,5,6,{"$f":"#REF!+1","v":{"$error":"#REF!"}}]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Chanel, Detention Basin, GPT. SQUID etc",null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(V11,stormcatch,6,FALSE),\"\")","v":336},275,66,4470,149,222,"",null,{"$f":"V14","v":336},275,66,4470,149,222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ15:BJ401)","v":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,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(G15=SWTYPE1,VLOOKUP(I15,SWUnitrates1,2,FALSE),IF(G15=SWTYPE2,VLOOKUP(I15,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"IFERROR(J15*H15,0)","v":0},null,{"$f":"IF(L15=\"\",1,VLOOKUP(L15,SWsitecond,2,FALSE))","v":1},{"$f":"IF(K15=\"\",\"\",K15*M15)","v":0},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},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S15,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T15*(R15+N15),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(V15=\"y\",AD$14,IF(AND(V15>0,V15<=1),V15*AD$14,\"\"))","v":""},{"$f":"IF(W15=\"y\",AE$14,IF(AND(W15>0,W15<=1),W15*AE$14,\"\"))","v":""},{"$f":"IF(X15=\"y\",AF$14,IF(AND(X15>0,X15<=1),X15*AF$14,\"\"))","v":""},{"$f":"IF(Y15=\"y\",AG$14,IF(AND(Y15>0,Y15<=1),Y15*AG$14,\"\"))","v":""},{"$f":"IF(Z15=\"y\",AH$14,IF(AND(Z15>0,Z15<=1),Z15*AH$14,\"\"))","v":""},{"$f":"IF(AA15=\"y\",AI$14,IF(AND(AA15>0,AA15<=1),AA15*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD15:BG15)","v":0},null,{"$f":"IF(AD15=\"\",\"\",(AD15/$BH15)*$U15)","v":""},{"$f":"IF(AE15=\"\",\"\",(AE15/$BH15)*$U15)","v":""},{"$f":"IF(AF15=\"\",\"\",(AF15/$BH15)*$U15)","v":""},{"$f":"IF(AG15=\"\",\"\",(AG15/$BH15)*$U15)","v":""},{"$f":"IF(AH15=\"\",\"\",(AH15/$BH15)*$U15)","v":""},{"$f":"IF(AI15=\"\",\"\",(AI15/$BH15)*$U15)","v":""},{"$f":"IF(AJ15=\"\",\"\",(AJ15/$BH15)*$U15)","v":""},{"$f":"IF(AK15=\"\",\"\",(AK15/$BH15)*$U15)","v":""},{"$f":"IF(AL15=\"\",\"\",(AL15/$BH15)*$U15)","v":""},{"$f":"IF(AM15=\"\",\"\",(AM15/$BH15)*$U15)","v":""},{"$f":"IF(AN15=\"\",\"\",(AN15/$BH15)*$U15)","v":""},{"$f":"IF(AO15=\"\",\"\",(AO15/$BH15)*$U15)","v":""},{"$f":"IF(AP15=\"\",\"\",(AP15/$BH15)*$U15)","v":""},{"$f":"IF(AQ15=\"\",\"\",(AQ15/$BH15)*$U15)","v":""},{"$f":"IF(AR15=\"\",\"\",(AR15/$BH15)*$U15)","v":""},{"$f":"IF(AS15=\"\",\"\",(AS15/$BH15)*$U15)","v":""},{"$f":"IF(AT15=\"\",\"\",(AT15/$BH15)*$U15)","v":""},{"$f":"IF(AU15=\"\",\"\",(AU15/$BH15)*$U15)","v":""},{"$f":"IF(AV15=\"\",\"\",(AV15/$BH15)*$U15)","v":""},{"$f":"IF(AW15=\"\",\"\",(AW15/$BH15)*$U15)","v":""},{"$f":"IF(AX15=\"\",\"\",(AX15/$BH15)*$U15)","v":""},{"$f":"IF(AY15=\"\",\"\",(AY15/$BH15)*$U15)","v":""},{"$f":"IF(AZ15=\"\",\"\",(AZ15/$BH15)*$U15)","v":""},{"$f":"IF(BA15=\"\",\"\",(BA15/$BH15)*$U15)","v":""},{"$f":"IF(BB15=\"\",\"\",(BB15/$BH15)*$U15)","v":""},{"$f":"IF(BC15=\"\",\"\",(BC15/$BH15)*$U15)","v":""},{"$f":"IF(BD15=\"\",\"\",(BD15/$BH15)*$U15)","v":""},{"$f":"IF(BE15=\"\",\"\",(BE15/$BH15)*$U15)","v":""},{"$f":"IF(BF15=\"\",\"\",(BF15/$BH15)*$U15)","v":""},{"$f":"IF(BG15=\"\",\"\",(BG15/$BH15)*$U15)","v":""},{"$f":"IF(SUM(BJ15:CM15)=U15,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,null,null,null,null,0,0,null,1,{"$f":"IF(K16=\"\",\"\",K16*M16)","v":0},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},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR(T16*(R16+N16),0)","v":0},null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD16:BG16)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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},null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD17:BG17)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD18:BG18)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,{"$f":"IF(V79=\"y\",AD$14,IF(AND(V79>0,V79<=1),V79*AD$14,\"\"))","v":""},{"$f":"IF(W79=\"y\",AE$14,IF(AND(W79>0,W79<=1),W79*AE$14,\"\"))","v":""},{"$f":"IF(X79=\"y\",AF$14,IF(AND(X79>0,X79<=1),X79*AF$14,\"\"))","v":""},{"$f":"IF(Y79=\"y\",AG$14,IF(AND(Y79>0,Y79<=1),Y79*AG$14,\"\"))","v":""},{"$f":"IF(Z79=\"y\",AH$14,IF(AND(Z79>0,Z79<=1),Z79*AH$14,\"\"))","v":""},{"$f":"IF(AA79=\"y\",AI$14,IF(AND(AA79>0,AA79<=1),AA79*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AD79=\"\",\"\",(AD79/$BH79)*$U79)","v":""},{"$f":"IF(AE79=\"\",\"\",(AE79/$BH79)*$U79)","v":""},{"$f":"IF(AF79=\"\",\"\",(AF79/$BH79)*$U79)","v":""},{"$f":"IF(AG79=\"\",\"\",(AG79/$BH79)*$U79)","v":""},{"$f":"IF(AH79=\"\",\"\",(AH79/$BH79)*$U79)","v":""},{"$f":"IF(AI79=\"\",\"\",(AI79/$BH79)*$U79)","v":""},{"$f":"IF(AJ79=\"\",\"\",(AJ79/$BH79)*$U79)","v":""},{"$f":"IF(AK79=\"\",\"\",(AK79/$BH79)*$U79)","v":""},{"$f":"IF(AL79=\"\",\"\",(AL79/$BH79)*$U79)","v":""},{"$f":"IF(AM79=\"\",\"\",(AM79/$BH79)*$U79)","v":""},{"$f":"IF(AN79=\"\",\"\",(AN79/$BH79)*$U79)","v":""},{"$f":"IF(AO79=\"\",\"\",(AO79/$BH79)*$U79)","v":""},{"$f":"IF(AP79=\"\",\"\",(AP79/$BH79)*$U79)","v":""},{"$f":"IF(AQ79=\"\",\"\",(AQ79/$BH79)*$U79)","v":""},{"$f":"IF(AR79=\"\",\"\",(AR79/$BH79)*$U79)","v":""},{"$f":"IF(AS79=\"\",\"\",(AS79/$BH79)*$U79)","v":""},{"$f":"IF(AT79=\"\",\"\",(AT79/$BH79)*$U79)","v":""},{"$f":"IF(AU79=\"\",\"\",(AU79/$BH79)*$U79)","v":""},{"$f":"IF(AV79=\"\",\"\",(AV79/$BH79)*$U79)","v":""},{"$f":"IF(AW79=\"\",\"\",(AW79/$BH79)*$U79)","v":""},{"$f":"IF(AX79=\"\",\"\",(AX79/$BH79)*$U79)","v":""},{"$f":"IF(AY79=\"\",\"\",(AY79/$BH79)*$U79)","v":""},{"$f":"IF(AZ79=\"\",\"\",(AZ79/$BH79)*$U79)","v":""},{"$f":"IF(BA79=\"\",\"\",(BA79/$BH79)*$U79)","v":""},{"$f":"IF(BB79=\"\",\"\",(BB79/$BH79)*$U79)","v":""},{"$f":"IF(BC79=\"\",\"\",(BC79/$BH79)*$U79)","v":""},{"$f":"IF(BD79=\"\",\"\",(BD79/$BH79)*$U79)","v":""},{"$f":"IF(BE79=\"\",\"\",(BE79/$BH79)*$U79)","v":""},{"$f":"IF(BF79=\"\",\"\",(BF79/$BH79)*$U79)","v":""},{"$f":"IF(BG79=\"\",\"\",(BG79/$BH79)*$U79)","v":""},{"$f":"IF(SUM(BJ79:CM79)=U79,\"\",\"ERROR\")","v":""}]
[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,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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD82:BG82)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,{"$f":"IF(V143=\"y\",AD$14,IF(AND(V143>0,V143<=1),V143*AD$14,\"\"))","v":""},{"$f":"IF(W143=\"y\",AE$14,IF(AND(W143>0,W143<=1),W143*AE$14,\"\"))","v":""},{"$f":"IF(X143=\"y\",AF$14,IF(AND(X143>0,X143<=1),X143*AF$14,\"\"))","v":""},{"$f":"IF(Y143=\"y\",AG$14,IF(AND(Y143>0,Y143<=1),Y143*AG$14,\"\"))","v":""},{"$f":"IF(Z143=\"y\",AH$14,IF(AND(Z143>0,Z143<=1),Z143*AH$14,\"\"))","v":""},{"$f":"IF(AA143=\"y\",AI$14,IF(AND(AA143>0,AA143<=1),AA143*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AD143=\"\",\"\",(AD143/$BH143)*$U143)","v":""},{"$f":"IF(AE143=\"\",\"\",(AE143/$BH143)*$U143)","v":""},{"$f":"IF(AF143=\"\",\"\",(AF143/$BH143)*$U143)","v":""},{"$f":"IF(AG143=\"\",\"\",(AG143/$BH143)*$U143)","v":""},{"$f":"IF(AH143=\"\",\"\",(AH143/$BH143)*$U143)","v":""},{"$f":"IF(AI143=\"\",\"\",(AI143/$BH143)*$U143)","v":""},{"$f":"IF(AJ143=\"\",\"\",(AJ143/$BH143)*$U143)","v":""},{"$f":"IF(AK143=\"\",\"\",(AK143/$BH143)*$U143)","v":""},{"$f":"IF(AL143=\"\",\"\",(AL143/$BH143)*$U143)","v":""},{"$f":"IF(AM143=\"\",\"\",(AM143/$BH143)*$U143)","v":""},{"$f":"IF(AN143=\"\",\"\",(AN143/$BH143)*$U143)","v":""},{"$f":"IF(AO143=\"\",\"\",(AO143/$BH143)*$U143)","v":""},{"$f":"IF(AP143=\"\",\"\",(AP143/$BH143)*$U143)","v":""},{"$f":"IF(AQ143=\"\",\"\",(AQ143/$BH143)*$U143)","v":""},{"$f":"IF(AR143=\"\",\"\",(AR143/$BH143)*$U143)","v":""},{"$f":"IF(AS143=\"\",\"\",(AS143/$BH143)*$U143)","v":""},{"$f":"IF(AT143=\"\",\"\",(AT143/$BH143)*$U143)","v":""},{"$f":"IF(AU143=\"\",\"\",(AU143/$BH143)*$U143)","v":""},{"$f":"IF(AV143=\"\",\"\",(AV143/$BH143)*$U143)","v":""},{"$f":"IF(AW143=\"\",\"\",(AW143/$BH143)*$U143)","v":""},{"$f":"IF(AX143=\"\",\"\",(AX143/$BH143)*$U143)","v":""},{"$f":"IF(AY143=\"\",\"\",(AY143/$BH143)*$U143)","v":""},{"$f":"IF(AZ143=\"\",\"\",(AZ143/$BH143)*$U143)","v":""},{"$f":"IF(BA143=\"\",\"\",(BA143/$BH143)*$U143)","v":""},{"$f":"IF(BB143=\"\",\"\",(BB143/$BH143)*$U143)","v":""},{"$f":"IF(BC143=\"\",\"\",(BC143/$BH143)*$U143)","v":""},{"$f":"IF(BD143=\"\",\"\",(BD143/$BH143)*$U143)","v":""},{"$f":"IF(BE143=\"\",\"\",(BE143/$BH143)*$U143)","v":""},{"$f":"IF(BF143=\"\",\"\",(BF143/$BH143)*$U143)","v":""},{"$f":"IF(BG143=\"\",\"\",(BG143/$BH143)*$U143)","v":""},{"$f":"IF(SUM(BJ143:CM143)=U143,\"\",\"ERROR\")","v":""}]
[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,null,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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD146:BG146)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,{"$f":"IF(V207=\"y\",AD$14,IF(AND(V207>0,V207<=1),V207*AD$14,\"\"))","v":""},{"$f":"IF(W207=\"y\",AE$14,IF(AND(W207>0,W207<=1),W207*AE$14,\"\"))","v":""},{"$f":"IF(X207=\"y\",AF$14,IF(AND(X207>0,X207<=1),X207*AF$14,\"\"))","v":""},{"$f":"IF(Y207=\"y\",AG$14,IF(AND(Y207>0,Y207<=1),Y207*AG$14,\"\"))","v":""},{"$f":"IF(Z207=\"y\",AH$14,IF(AND(Z207>0,Z207<=1),Z207*AH$14,\"\"))","v":""},{"$f":"IF(AA207=\"y\",AI$14,IF(AND(AA207>0,AA207<=1),AA207*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AD207=\"\",\"\",(AD207/$BH207)*$U207)","v":""},{"$f":"IF(AE207=\"\",\"\",(AE207/$BH207)*$U207)","v":""},{"$f":"IF(AF207=\"\",\"\",(AF207/$BH207)*$U207)","v":""},{"$f":"IF(AG207=\"\",\"\",(AG207/$BH207)*$U207)","v":""},{"$f":"IF(AH207=\"\",\"\",(AH207/$BH207)*$U207)","v":""},{"$f":"IF(AI207=\"\",\"\",(AI207/$BH207)*$U207)","v":""},{"$f":"IF(AJ207=\"\",\"\",(AJ207/$BH207)*$U207)","v":""},{"$f":"IF(AK207=\"\",\"\",(AK207/$BH207)*$U207)","v":""},{"$f":"IF(AL207=\"\",\"\",(AL207/$BH207)*$U207)","v":""},{"$f":"IF(AM207=\"\",\"\",(AM207/$BH207)*$U207)","v":""},{"$f":"IF(AN207=\"\",\"\",(AN207/$BH207)*$U207)","v":""},{"$f":"IF(AO207=\"\",\"\",(AO207/$BH207)*$U207)","v":""},{"$f":"IF(AP207=\"\",\"\",(AP207/$BH207)*$U207)","v":""},{"$f":"IF(AQ207=\"\",\"\",(AQ207/$BH207)*$U207)","v":""},{"$f":"IF(AR207=\"\",\"\",(AR207/$BH207)*$U207)","v":""},{"$f":"IF(AS207=\"\",\"\",(AS207/$BH207)*$U207)","v":""},{"$f":"IF(AT207=\"\",\"\",(AT207/$BH207)*$U207)","v":""},{"$f":"IF(AU207=\"\",\"\",(AU207/$BH207)*$U207)","v":""},{"$f":"IF(AV207=\"\",\"\",(AV207/$BH207)*$U207)","v":""},{"$f":"IF(AW207=\"\",\"\",(AW207/$BH207)*$U207)","v":""},{"$f":"IF(AX207=\"\",\"\",(AX207/$BH207)*$U207)","v":""},{"$f":"IF(AY207=\"\",\"\",(AY207/$BH207)*$U207)","v":""},{"$f":"IF(AZ207=\"\",\"\",(AZ207/$BH207)*$U207)","v":""},{"$f":"IF(BA207=\"\",\"\",(BA207/$BH207)*$U207)","v":""},{"$f":"IF(BB207=\"\",\"\",(BB207/$BH207)*$U207)","v":""},{"$f":"IF(BC207=\"\",\"\",(BC207/$BH207)*$U207)","v":""},{"$f":"IF(BD207=\"\",\"\",(BD207/$BH207)*$U207)","v":""},{"$f":"IF(BE207=\"\",\"\",(BE207/$BH207)*$U207)","v":""},{"$f":"IF(BF207=\"\",\"\",(BF207/$BH207)*$U207)","v":""},{"$f":"IF(BG207=\"\",\"\",(BG207/$BH207)*$U207)","v":""},{"$f":"IF(SUM(BJ207:CM207)=U207,\"\",\"ERROR\")","v":""}]
[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,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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD210:BG210)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O215=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O215,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O215,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S215,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O225=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O225,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O225,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S225,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O230=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O230,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O230,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S230,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O231=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O231,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O231,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S231,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O235=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O235,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O235,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S235,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O240=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O240,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O240,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S240,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O252=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O252,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O252,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S252,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O258=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O258,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O258,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S258,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O264=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O264,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O264,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S264,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O267=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O267,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O267,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S267,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,{"$f":"IF(V271=\"y\",AD$14,IF(AND(V271>0,V271<=1),V271*AD$14,\"\"))","v":""},{"$f":"IF(W271=\"y\",AE$14,IF(AND(W271>0,W271<=1),W271*AE$14,\"\"))","v":""},{"$f":"IF(X271=\"y\",AF$14,IF(AND(X271>0,X271<=1),X271*AF$14,\"\"))","v":""},{"$f":"IF(Y271=\"y\",AG$14,IF(AND(Y271>0,Y271<=1),Y271*AG$14,\"\"))","v":""},{"$f":"IF(Z271=\"y\",AH$14,IF(AND(Z271>0,Z271<=1),Z271*AH$14,\"\"))","v":""},{"$f":"IF(AA271=\"y\",AI$14,IF(AND(AA271>0,AA271<=1),AA271*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AD271=\"\",\"\",(AD271/$BH271)*$U271)","v":""},{"$f":"IF(AE271=\"\",\"\",(AE271/$BH271)*$U271)","v":""},{"$f":"IF(AF271=\"\",\"\",(AF271/$BH271)*$U271)","v":""},{"$f":"IF(AG271=\"\",\"\",(AG271/$BH271)*$U271)","v":""},{"$f":"IF(AH271=\"\",\"\",(AH271/$BH271)*$U271)","v":""},{"$f":"IF(AI271=\"\",\"\",(AI271/$BH271)*$U271)","v":""},{"$f":"IF(AJ271=\"\",\"\",(AJ271/$BH271)*$U271)","v":""},{"$f":"IF(AK271=\"\",\"\",(AK271/$BH271)*$U271)","v":""},{"$f":"IF(AL271=\"\",\"\",(AL271/$BH271)*$U271)","v":""},{"$f":"IF(AM271=\"\",\"\",(AM271/$BH271)*$U271)","v":""},{"$f":"IF(AN271=\"\",\"\",(AN271/$BH271)*$U271)","v":""},{"$f":"IF(AO271=\"\",\"\",(AO271/$BH271)*$U271)","v":""},{"$f":"IF(AP271=\"\",\"\",(AP271/$BH271)*$U271)","v":""},{"$f":"IF(AQ271=\"\",\"\",(AQ271/$BH271)*$U271)","v":""},{"$f":"IF(AR271=\"\",\"\",(AR271/$BH271)*$U271)","v":""},{"$f":"IF(AS271=\"\",\"\",(AS271/$BH271)*$U271)","v":""},{"$f":"IF(AT271=\"\",\"\",(AT271/$BH271)*$U271)","v":""},{"$f":"IF(AU271=\"\",\"\",(AU271/$BH271)*$U271)","v":""},{"$f":"IF(AV271=\"\",\"\",(AV271/$BH271)*$U271)","v":""},{"$f":"IF(AW271=\"\",\"\",(AW271/$BH271)*$U271)","v":""},{"$f":"IF(AX271=\"\",\"\",(AX271/$BH271)*$U271)","v":""},{"$f":"IF(AY271=\"\",\"\",(AY271/$BH271)*$U271)","v":""},{"$f":"IF(AZ271=\"\",\"\",(AZ271/$BH271)*$U271)","v":""},{"$f":"IF(BA271=\"\",\"\",(BA271/$BH271)*$U271)","v":""},{"$f":"IF(BB271=\"\",\"\",(BB271/$BH271)*$U271)","v":""},{"$f":"IF(BC271=\"\",\"\",(BC271/$BH271)*$U271)","v":""},{"$f":"IF(BD271=\"\",\"\",(BD271/$BH271)*$U271)","v":""},{"$f":"IF(BE271=\"\",\"\",(BE271/$BH271)*$U271)","v":""},{"$f":"IF(BF271=\"\",\"\",(BF271/$BH271)*$U271)","v":""},{"$f":"IF(BG271=\"\",\"\",(BG271/$BH271)*$U271)","v":""},{"$f":"IF(SUM(BJ271:CM271)=U271,\"\",\"ERROR\")","v":""}]
[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,null,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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD274:BG274)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O275=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O275,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O275,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S275,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O276=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O276,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O276,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S276,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O284=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O284,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O284,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S284,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O285=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O285,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O285,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S285,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O286=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O286,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O286,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S286,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O298=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O298,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O298,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S298,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O306=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O306,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O306,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S306,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O317=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O317,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O317,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S317,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O318=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O318,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O318,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S318,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O321=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O321,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O321,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S321,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O324=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O324,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O324,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S324,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O330=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O330,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O330,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S330,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,{"$f":"IF(V335=\"y\",AD$14,IF(AND(V335>0,V335<=1),V335*AD$14,\"\"))","v":""},{"$f":"IF(W335=\"y\",AE$14,IF(AND(W335>0,W335<=1),W335*AE$14,\"\"))","v":""},{"$f":"IF(X335=\"y\",AF$14,IF(AND(X335>0,X335<=1),X335*AF$14,\"\"))","v":""},{"$f":"IF(Y335=\"y\",AG$14,IF(AND(Y335>0,Y335<=1),Y335*AG$14,\"\"))","v":""},{"$f":"IF(Z335=\"y\",AH$14,IF(AND(Z335>0,Z335<=1),Z335*AH$14,\"\"))","v":""},{"$f":"IF(AA335=\"y\",AI$14,IF(AND(AA335>0,AA335<=1),AA335*AI$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AD335=\"\",\"\",(AD335/$BH335)*$U335)","v":""},{"$f":"IF(AE335=\"\",\"\",(AE335/$BH335)*$U335)","v":""},{"$f":"IF(AF335=\"\",\"\",(AF335/$BH335)*$U335)","v":""},{"$f":"IF(AG335=\"\",\"\",(AG335/$BH335)*$U335)","v":""},{"$f":"IF(AH335=\"\",\"\",(AH335/$BH335)*$U335)","v":""},{"$f":"IF(AI335=\"\",\"\",(AI335/$BH335)*$U335)","v":""},{"$f":"IF(AJ335=\"\",\"\",(AJ335/$BH335)*$U335)","v":""},{"$f":"IF(AK335=\"\",\"\",(AK335/$BH335)*$U335)","v":""},{"$f":"IF(AL335=\"\",\"\",(AL335/$BH335)*$U335)","v":""},{"$f":"IF(AM335=\"\",\"\",(AM335/$BH335)*$U335)","v":""},{"$f":"IF(AN335=\"\",\"\",(AN335/$BH335)*$U335)","v":""},{"$f":"IF(AO335=\"\",\"\",(AO335/$BH335)*$U335)","v":""},{"$f":"IF(AP335=\"\",\"\",(AP335/$BH335)*$U335)","v":""},{"$f":"IF(AQ335=\"\",\"\",(AQ335/$BH335)*$U335)","v":""},{"$f":"IF(AR335=\"\",\"\",(AR335/$BH335)*$U335)","v":""},{"$f":"IF(AS335=\"\",\"\",(AS335/$BH335)*$U335)","v":""},{"$f":"IF(AT335=\"\",\"\",(AT335/$BH335)*$U335)","v":""},{"$f":"IF(AU335=\"\",\"\",(AU335/$BH335)*$U335)","v":""},{"$f":"IF(AV335=\"\",\"\",(AV335/$BH335)*$U335)","v":""},{"$f":"IF(AW335=\"\",\"\",(AW335/$BH335)*$U335)","v":""},{"$f":"IF(AX335=\"\",\"\",(AX335/$BH335)*$U335)","v":""},{"$f":"IF(AY335=\"\",\"\",(AY335/$BH335)*$U335)","v":""},{"$f":"IF(AZ335=\"\",\"\",(AZ335/$BH335)*$U335)","v":""},{"$f":"IF(BA335=\"\",\"\",(BA335/$BH335)*$U335)","v":""},{"$f":"IF(BB335=\"\",\"\",(BB335/$BH335)*$U335)","v":""},{"$f":"IF(BC335=\"\",\"\",(BC335/$BH335)*$U335)","v":""},{"$f":"IF(BD335=\"\",\"\",(BD335/$BH335)*$U335)","v":""},{"$f":"IF(BE335=\"\",\"\",(BE335/$BH335)*$U335)","v":""},{"$f":"IF(BF335=\"\",\"\",(BF335/$BH335)*$U335)","v":""},{"$f":"IF(BG335=\"\",\"\",(BG335/$BH335)*$U335)","v":""},{"$f":"IF(SUM(BJ335:CM335)=U335,\"\",\"ERROR\")","v":""}]
[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,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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD338:BG338)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O339=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O339,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O339,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S339,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O347=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O347,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O347,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S347,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O353=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O353,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O353,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S353,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O354=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O354,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O354,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S354,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O362=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O362,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O362,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S362,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O369=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O369,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O369,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S369,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O376=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O376,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O376,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S376,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O382=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O382,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O382,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S382,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O383=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O383,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O383,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S383,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O389=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O389,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O389,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S389,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O391=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O391,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O391,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S391,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O392=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O392,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O392,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S392,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$f":"IF(O395=\"\",'Unit Rates - Land'!landcst,IF($D$8=\"Landuse\",VLOOKUP(O395,LAndcost3,2,FALSE),IF($D$8=\"Location\",VLOOKUP(O395,Landcost2,2,FALSE),\"Error\")))","v":0},0,null,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(S395,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,0,0,null,1,0,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUM(BJ399:CM399)=U399,\"\",\"ERROR\")","v":""}]
[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,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$44,3,FALSE))),1)","v":1},0,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$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":9,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":true,"merged":[[1,1,1,3],[3,1,3,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay 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":10,"n_rows":67,"n_cols":97,"rows_kept":67,"cut":false,"hidden":true,"merged":[[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],[11,29,11,32],[12,10,12,13],[12,50,13,50],[12,51,13,51],[12,32,13,32],[6,1,6,3],[6,4,7,12],[12,31,13,31],[12,45,13,45],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,49,13,49],[12,44,13,44],[12,34,13,34],[12,35,13,35],[12,36,13,36],[12,37,13,37],[12,38,13,38],[12,39,13,39],[12,40,13,40],[12,41,13,41],[12,42,13,42],[12,43,13,43],[12,86,13,86],[12,87,13,87],[12,88,13,88],[12,77,13,77],[12,74,13,74],[12,75,13,75],[12,85,13,85],[12,52,13,52],[12,53,13,53],[12,54,13,54],[12,55,13,55],[12,66,13,66],[12,67,13,67],[12,68,13,68],[12,69,13,69],[12,56,13,56],[12,76,13,76],[12,64,13,64],[12,63,13,63],[12,62,13,62],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,70,13,70],[12,57,13,57],[12,58,13,58],[12,59,13,59],[12,60,13,60],[12,61,13,61],[12,96,13,96],[12,90,13,90],[12,91,13,91],[12,92,13,92],[12,93,13,93],[12,94,13,94],[12,95,13,95],[12,89,13,89],[12,78,13,78],[12,79,13,79],[12,80,13,80],[12,81,13,81],[12,82,13,82],[12,83,13,83],[12,84,13,84]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Water Supply"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Refer updated SOW provided 12th Sept 2017"]
[]
[]
[null,"Land Valuation Type",null,null,"Landuse"]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Mackay"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Sarina"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Mirani"},null,null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Mackay"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Sarina"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Mirani"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS",null,{"$f":"'Catchment Demand - Water Supply'!$C8","v":"Mackay"},{"$f":"'Catchment Demand - Water Supply'!$C9","v":"Sarina"},{"$f":"'Catchment Demand - Water Supply'!$C10","v":"Mirani"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AD15+1","v":2},{"$f":"AE15+1","v":3},{"$f":"#REF!+1","v":{"$error":"#REF!"}}]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings",null,"Reservoir, Trunk Main, etc.",null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AD13,watercatch,6,FALSE),\"\")","v":160533},12774,7209,"",null,{"$f":"VLOOKUP(AI13,'Catchment Demand - Water Supply'!$C$8:$H$11,6,FALSE)","v":160533},{"$f":"VLOOKUP(AJ13,'Catchment Demand - Water Supply'!$C$8:$H$11,6,FALSE)","v":12774},{"$f":"VLOOKUP(AK13,'Catchment Demand - Water Supply'!$C$8:$H$11,6,FALSE)","v":7209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BO17:BO39)","v":15786155.232791359},{"$f":"SUM(BP17:BP39)","v":1565081.0373166075},{"$f":"SUM(BQ17:BQ39)","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,{"$f":"SUM(CS17:CS39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD17=\"y\",AI$16,IF(AND(AD17>0,AD17<=1),AD17*AI$16,\"\"))","v":""},{"$f":"IF(AE17=\"y\",AJ$16,IF(AND(AE17>0,AE17<=1),AE17*AJ$16,\"\"))","v":""},{"$f":"IF(AF17=\"y\",AK$16,IF(AND(AF17>0,AF17<=1),AF17*AK$16,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI17:BL17)","v":0},null,{"$f":"IF(AI17=\"\",\"\",(AI17/$BM17)*$AC17)","v":""},{"$f":"IF(AJ17=\"\",\"\",(AJ17/$BM17)*$AC17)","v":""},{"$f":"IF(AK17=\"\",\"\",(AK17/$BM17)*$AC17)","v":""},{"$f":"IF(AL17=\"\",\"\",(AL17/$BM17)*$AC17)","v":""},{"$f":"IF(AM17=\"\",\"\",(AM17/$BM17)*$AC17)","v":""},{"$f":"IF(AN17=\"\",\"\",(AN17/$BM17)*$AC17)","v":""},{"$f":"IF(AO17=\"\",\"\",(AO17/$BM17)*$AC17)","v":""},{"$f":"IF(AP17=\"\",\"\",(AP17/$BM17)*$AC17)","v":""},{"$f":"IF(AQ17=\"\",\"\",(AQ17/$BM17)*$AC17)","v":""},{"$f":"IF(AR17=\"\",\"\",(AR17/$BM17)*$AC17)","v":""},{"$f":"IF(AS17=\"\",\"\",(AS17/$BM17)*$AC17)","v":""},{"$f":"IF(AT17=\"\",\"\",(AT17/$BM17)*$AC17)","v":""},{"$f":"IF(AU17=\"\",\"\",(AU17/$BM17)*$AC17)","v":""},{"$f":"IF(AV17=\"\",\"\",(AV17/$BM17)*$AC17)","v":""},{"$f":"IF(AW17=\"\",\"\",(AW17/$BM17)*$AC17)","v":""},{"$f":"IF(AX17=\"\",\"\",(AX17/$BM17)*$AC17)","v":""},{"$f":"IF(AY17=\"\",\"\",(AY17/$BM17)*$AC17)","v":""},{"$f":"IF(AZ17=\"\",\"\",(AZ17/$BM17)*$AC17)","v":""},{"$f":"IF(BA17=\"\",\"\",(BA17/$BM17)*$AC17)","v":""},{"$f":"IF(BB17=\"\",\"\",(BB17/$BM17)*$AC17)","v":""},{"$f":"IF(BC17=\"\",\"\",(BC17/$BM17)*$AC17)","v":""},{"$f":"IF(BD17=\"\",\"\",(BD17/$BM17)*$AC17)","v":""},{"$f":"IF(BE17=\"\",\"\",(BE17/$BM17)*$AC17)","v":""},{"$f":"IF(BF17=\"\",\"\",(BF17/$BM17)*$AC17)","v":""},{"$f":"IF(BG17=\"\",\"\",(BG17/$BM17)*$AC17)","v":""},{"$f":"IF(BH17=\"\",\"\",(BH17/$BM17)*$AC17)","v":""},{"$f":"IF(BI17=\"\",\"\",(BI17/$BM17)*$AC17)","v":""},{"$f":"IF(BJ17=\"\",\"\",(BJ17/$BM17)*$AC17)","v":""},{"$f":"IF(BK17=\"\",\"\",(BK17/$BM17)*$AC17)","v":""},{"$f":"IF(BL17=\"\",\"\",(BL17/$BM17)*$AC17)","v":""},{"$f":"IF(SUM(BO17:CR17)=AC17,\"\",\"ERROR\")","v":""}]
[null,null,"W-SB-N-1",0,0,0,"WMR- Bell Street Main Augmentation",null,null,null,null,null,{"$f":"IF(K18=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K18,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K18,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M18=\"\",0,M18*10000*L18)","v":0},{"$f":"IF(H18=TYPE1,VLOOKUP(J18,WaterUnitrates1,2,FALSE),IF(H18=TYPE2,VLOOKUP(J18,Unitrates2,2,FALSE),0))","v":0},{"$f":"W18/((1+U18)*(1+V18))","v":123661.07178968657},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$23,2,FALSE))","v":1},{"$f":"IF(X18=\"\",\"\",IF(X18<=YEAR+5,0.075,IF(AND(X18>YEAR+5,X18<=YEAR+10),0.15,IF(AND(X18>YEAR+10,X18<=YEAR+20),0.2,IF(X18>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},0.15,152876,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X18-YEAR)","v":1.1431014819308472},{"$f":"IF(X18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70013338687699356},0.5,{"$f":"IFERROR((W18*Y18*(1-AA18)+(N18*((1+Landind)^(X18-YEAR)))),0)","v":87376.391075830092},{"$f":"IFERROR(AB18*Z18,0)","v":61175.128617009635},"","y","",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI18:BL18)","v":12774},null,"",61175.128617009635,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"U-MK-N-1",0,0,0,"New Raw Water Main Dumbleton (Option_2A_RW_001)",null,null,null,null,null,{"$f":"IF(K19=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K19,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K19,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(M19=\"\",0,M19*10000*L19)","v":0},{"$f":"IF(H19=TYPE1,VLOOKUP(J19,WaterUnitrates1,2,FALSE),IF(H19=TYPE2,VLOOKUP(J19,Unitrates2,2,FALSE),0))","v":0},{"$f":"W19/((1+U19)*(1+V19))","v":14974951.449275363},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$23,2,FALSE))","v":1},{"$f":"IF(X19=\"\",\"\",IF(X19<=YEAR+5,0.075,IF(AND(X19>YEAR+5,X19<=YEAR+10),0.15,IF(AND(X19>YEAR+10,X19<=YEAR+20),0.2,IF(X19>YEAR+20,0.25,\"\")))))","v":0.2},{"$f":"V18","v":0.15},20665433,2027,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X19-YEAR)","v":1.3421051198480749},{"$f":"IF(X19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.45645475316123479},0,{"$f":"IFERROR((W19*Y19*(1-AA19)+(N19*((1+Landind)^(X19-YEAR)))),0)","v":27735183.433177363},{"$f":"IFERROR(AB19*Z19,0)","v":12659856.307872541},"y","y","",null,null,160533,12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI19:BL19)","v":173307},null,11726731.826595018,933124.48127752391,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-SB-N-2",0,0,0,"WMR- Nicholson Street to Brooks Road main augmentations",null,null,null,null,null,{"$f":"IF(K20=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K20,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K20,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"W20/((1+U20)*(1+V20))","v":502982.23062381858},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$23,2,FALSE))","v":1},0.15,0.15,665194,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X20-YEAR)","v":1.3066809979924985},{"$f":"IF(X20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0.5,434598.17988931102,213034.27344970644,"","y","",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI20:BL20)","v":12774},null,"",213034.27344970644,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-SB-N-3",0,0,0,"WMR-Corner of Brooks Road and Sarina Beach Rd main augmentation",null,null,null,null,null,{"$f":"IF(K21=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K21,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,80440.075614366739,2017,{"$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$23,2,FALSE))","v":1},0.15,0.15,106382,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X21-YEAR)","v":1.3066809979924985},{"$f":"IF(X21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0.5,69503.668964218989,34069.778257360515,"","y","",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12774,null,"",34069.778257360515,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-MK-N-2",0,0,0,"New Shoal Pt Valve (New_Shoal_Pt_Valve)",null,null,null,null,null,{"$f":"IF(K22=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K22,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K22,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,26726.654064272218,2017,{"$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$23,2,FALSE))","v":1},0.15,0.15,35346,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X22-YEAR)","v":1.3066809979924985},{"$f":"IF(X22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0,46185.94655504285,22639.739472554844,"y","","",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,22639.739472554844,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-MK-N-12",0,0,0,"New Shoal Point Water Main (AUG1_WPH_23)",null,null,null,null,null,{"$f":"IF(K23=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K23,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,104311.5311909263,2017,{"$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$23,2,FALSE))","v":1},0.15,0.15,137952,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X23-YEAR)","v":1.3066809979924985},{"$f":"IF(X23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0,180259.25703506116,88360.701061446438,"y","","",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,88360.701061446438,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-MK-S-1",0,0,0,"New Reservoir at Shoal Point (New_Shoal_Pt_Res)",null,null,null,null,null,{"$f":"IF(K24=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K24,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1481427.5992438565,2017,{"$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$23,2,FALSE))","v":1},0.15,0.15,1959188,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X24-YEAR)","v":1.3066809979924985},{"$f":"IF(X24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0,2560033.7310949271,1254894.6386509303,"y","","",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,1254894.6386509303,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-MK-P-1",0,0,0,"New Booster Pump Station (Bovey's Road)",null,null,null,null,null,{"$f":"IF(K25=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K25,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,186046.12476370513,2017,{"$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$23,2,FALSE))","v":1},0.15,0.15,246046,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X25-YEAR)","v":1.3066809979924985},{"$f":"IF(X25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0,321503.63283206226,157596.82391965791,"y","","",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,157596.82391965791,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-MK-P-2",0,0,0,"New Booster Pump Station at (Shoal Point)",null,null,null,null,null,{"$f":"IF(K26=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K26,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,142149.71644612477,2017,{"$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$23,2,FALSE))","v":1},0.15,0.15,187993,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X26-YEAR)","v":1.3066809979924985},{"$f":"IF(X26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0,245646.88085560375,120412.84848820241,"y","","",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,120412.84848820241,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-MK-T-1",0,0,0,"Nebo Rd WTP Upgrades-Chlorine Dosing System",null,null,null,null,null,{"$f":"IF(K27=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K27,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,187494.20289855075,2017,{"$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$23,2,FALSE))","v":1},0.2,0.15,258742,2030,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X27-YEAR)","v":1.4542444190165642},{"$f":"IF(X27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0.75,94068.527366295966,34669.737381210136,"y","y","",null,null,160533,12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173307,null,32114.322854921076,2555.4145262890611,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-MK-T-1",0,0,0,"Nebo Rd WTP Upgrades- Chemical Dosing System",null,null,null,null,null,{"$f":"IF(K28=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K28,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,137092.75362318842,2017,{"$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$23,2,FALSE))","v":1},0.2,0.15,189188,2030,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X28-YEAR)","v":1.4542444190165642},{"$f":"IF(X28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0.75,68781.398286226438,25349.955846659541,"y","y","",null,null,160533,12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173307,null,23481.477735647124,1868.4781110124172,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-MK-T-1",0,0,0,"Nebo Rd WTP Upgrades-Clarifiers",null,null,null,null,null,{"$f":"IF(K29=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K29,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K29,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,8867061.5942028984,2017,{"$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$23,2,FALSE))","v":1},0.2,0.15,12236545,2030,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X29-YEAR)","v":1.4542444190165642},{"$f":"IF(X29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0.75,4448731.8185737608,1639617.0764829828,"y","y","",null,null,160533,12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173307,null,1518765.2439834669,120851.83249951602,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-MK-T-1",0,0,0,"Nebo Rd WTP Upgrade-Sludge Management",null,null,null,null,null,{"$f":"IF(K30=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K30,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,3749550.0000000005,2017,{"$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$23,2,FALSE))","v":1},0.2,0.15,5174379,2030,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X30-YEAR)","v":1.4542444190165642},{"$f":"IF(X30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0.75,1881202.9456566276,693332.97663637414,"y","y","",null,null,160533,12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173307,null,642229.23908651725,51103.737549856865,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-SB-N-4",0,0,0,"WMR- Millenium Dr 2021 FF augmentation ",null,null,null,null,null,{"$f":"IF(K31=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K31,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,44713.768115942032,2017,{"$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$23,2,FALSE))","v":1},0.2,0.15,61705,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X31-YEAR)","v":1.4936689852161029},{"$f":"IF(X31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.5,46083.422366379818,15815.651571579701,"","y","",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12774,null,"",15815.651571579701,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-SB-N-5",0,0,0,"WMR-Cemetery Road main augmentation",null,null,null,null,null,{"$f":"IF(K32=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K32,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,42391.304347826088,2017,{"$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$23,2,FALSE))","v":1},0.2,0.15,58500,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X32-YEAR)","v":1.4936689852161029},{"$f":"IF(X32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.5,43689.817817571013,14994.175787009359,"","y","",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12774,null,"",14994.175787009359,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-SB-N-6",0,0,0,"WMR- Anzac Street to Bell Street main augmentations",null,null,null,null,null,{"$f":"IF(K33=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K33,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,89237.681159420303,2017,{"$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$23,2,FALSE))","v":1},0.2,0.15,123148,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X33-YEAR)","v":1.4936689852161029},{"$f":"IF(X33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.5,91971.174095696319,31564.149740489374,"","y","",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12774,null,"",31564.149740489374,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-SB-N-7",0,0,0,"WMR-Hans Christian Street Main Augmentation",null,null,null,null,null,{"$f":"IF(K34=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K34,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,57237.681159420295,2017,{"$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$23,2,FALSE))","v":1},0.2,0.15,78988,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X34-YEAR)","v":1.4936689852161029},{"$f":"IF(X34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.5,58990.962902124767,20245.469351526412,"","y","",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12774,null,"",20245.469351526412,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-SB-N-9",0,0,0,"WMR- Anzac Street to Bruce Hwy main augmentations",null,null,null,null,null,{"$f":"IF(K35=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K35,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,104558.69565217392,2017,{"$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$23,2,FALSE))","v":1},0.2,0.15,144291,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X35-YEAR)","v":1.4936689852161029},{"$f":"IF(X35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.5,107761.49577290835,36983.326811681494,"","y","",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12774,null,"",36983.326811681494,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-SB-N-8",0,0,0,"WMR-Bruce Hwy/Broad Street Crossing from Anzac Street",null,null,null,null,null,{"$f":"IF(K36=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K36,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,78299.275362318847,2017,{"$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$23,2,FALSE))","v":1},0.2,0.15,108053,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X36-YEAR)","v":1.4936689852161029},{"$f":"IF(X36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.5,80697.707429777787,27695.139766046534,"","y","",null,null,"",12774,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12774,null,"",27695.139766046534,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"W-MK-N-10",0,0,0,"WMT-Hospital to Swayne Street main augmentation",null,null,null,null,null,{"$f":"IF(K37=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K37,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,37661.594202898552,2017,{"$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$23,2,FALSE))","v":1},0.2,0.15,51973,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X37-YEAR)","v":1.4936689852161029},{"$f":"IF(X37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.5,38815.229084318256,13321.235866294655,"y","","",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,13321.235866294655,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"U-MK-P-1",0,0,0,"Dumbleton PS power Upgrades",null,null,null,null,null,{"$f":"IF(K38=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(K38,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(K38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1049491.3043478262,2017,{"$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$23,2,FALSE))","v":1},0.2,0.15,1448298,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Water'!X38-YEAR)","v":1.4936689852161029},{"$f":"IF(X38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(X38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(X38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.75,540819.45098762785,185607.13507670152,"y","","",null,null,160533,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160533,null,185607.13507670152,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D39=\"Passive\",(O39*I39),\"\")","v":""},null,null,null,null,{"$f":"IF(X39=\"\",\"\",IF(X39<=YEAR+5,0.075,IF(AND(X39>YEAR+5,X39<=YEAR+10),0.15,IF(AND(X39>YEAR+10,X39<=YEAR+20),0.2,IF(X39>YEAR+20,0.25,\"\")))))","v":""},null,{"$f":"IFERROR(IF(P39=\"\",\"\",P39*T39*(1+U39)*(1+V39)*R39),\"\")","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,{"$f":"SUM(AI39:BL39)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(#REF!=\"y\",AL$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AL$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AM$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AM$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AN$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AN$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AO$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AO$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AP$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AP$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AQ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AQ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AR$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AR$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AS$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AS$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AT$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AT$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AU$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AU$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AV$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AV$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AW$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AW$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AX$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AX$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AY$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AY$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AZ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AZ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BA$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BA$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BB$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BB$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BC$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BC$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BD$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BD$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BE$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BE$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BF$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BF$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BG$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BG$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BH$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BH$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BI$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BI$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BJ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BJ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BK$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BK$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(AG40=\"y\",BL$16,IF(AND(AG40>0,AG40<=1),AG40*BL$16,\"\"))","v":""}]
[null,"Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(#REF!=\"y\",AL$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AL$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AM$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AM$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AN$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AN$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AO$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AO$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AP$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AP$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AQ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AQ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AR$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AR$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AS$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AS$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AT$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AT$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AU$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AU$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AV$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AV$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AW$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AW$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AX$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AX$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AY$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AY$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AZ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AZ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BA$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BA$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BB$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BB$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BC$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BC$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BD$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BD$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BE$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BE$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BF$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BF$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BG$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BG$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BH$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BH$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BI$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BI$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BJ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BJ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BK$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BK$16,\"\"))","v":{"$error":"#REF!"}},""]
[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,"","","",{"$f":"IF(#REF!=\"y\",AL$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AL$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AM$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AM$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AN$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AN$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AO$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AO$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AP$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AP$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AQ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AQ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AR$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AR$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AS$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AS$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AT$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AT$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AU$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AU$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AV$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AV$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AW$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AW$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AX$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AX$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AY$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AY$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AZ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AZ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BA$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BA$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BB$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BB$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BC$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BC$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BD$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BD$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BE$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BE$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BF$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BF$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BG$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BG$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BH$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BH$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BI$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BI$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BJ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BJ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BK$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BK$16,\"\"))","v":{"$error":"#REF!"}},""]
[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,"","","",{"$f":"IF(#REF!=\"y\",AL$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AL$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AM$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AM$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AN$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AN$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AO$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AO$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AP$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AP$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AQ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AQ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AR$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AR$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AS$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AS$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AT$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AT$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AU$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AU$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AV$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AV$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AW$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AW$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AX$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AX$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AY$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AY$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AZ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AZ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BA$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BA$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BB$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BB$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BC$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BC$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BD$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BD$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BE$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BE$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BF$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BF$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BG$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BG$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BH$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BH$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BI$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BI$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BJ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BJ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BK$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BK$16,\"\"))","v":{"$error":"#REF!"}},""]
[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,"","","",{"$f":"IF(#REF!=\"y\",AL$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AL$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AM$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AM$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AN$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AN$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AO$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AO$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AP$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AP$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AQ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AQ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AR$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AR$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AS$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AS$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AT$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AT$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AU$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AU$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AV$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AV$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AW$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AW$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AX$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AX$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AY$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AY$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AZ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AZ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BA$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BA$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BB$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BB$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BC$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BC$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BD$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BD$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BE$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BE$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BF$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BF$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BG$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BG$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BH$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BH$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BI$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BI$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BJ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BJ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BK$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BK$16,\"\"))","v":{"$error":"#REF!"}},""]
[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,"","","",{"$f":"IF(#REF!=\"y\",AL$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AL$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AM$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AM$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AN$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AN$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AO$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AO$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AP$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AP$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AQ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AQ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AR$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AR$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AS$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AS$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AT$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AT$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AU$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AU$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AV$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AV$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AW$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AW$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AX$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AX$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AY$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AY$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AZ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AZ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BA$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BA$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BB$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BB$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BC$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BC$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BD$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BD$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BE$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BE$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BF$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BF$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BG$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BG$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BH$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BH$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BI$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BI$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BJ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BJ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BK$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BK$16,\"\"))","v":{"$error":"#REF!"}},""]
[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,"","","",{"$f":"IF(#REF!=\"y\",AL$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AL$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AM$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AM$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AN$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AN$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AO$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AO$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AP$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AP$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AQ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AQ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AR$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AR$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AS$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AS$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AT$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AT$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AU$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AU$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AV$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AV$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AW$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AW$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AX$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AX$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AY$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AY$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AZ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AZ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BA$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BA$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BB$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BB$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BC$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BC$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BD$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BD$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BE$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BE$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BF$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BF$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BG$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BG$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BH$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BH$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BI$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BI$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BJ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BJ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BK$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BK$16,\"\"))","v":{"$error":"#REF!"}},""]
[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,"","","",{"$f":"IF(#REF!=\"y\",AL$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AL$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AM$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AM$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AN$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AN$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AO$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AO$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AP$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AP$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AQ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AQ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AR$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AR$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AS$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AS$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AT$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AT$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AU$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AU$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AV$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AV$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AW$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AW$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AX$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AX$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AY$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AY$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AZ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AZ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BA$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BA$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BB$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BB$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BC$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BC$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BD$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BD$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BE$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BE$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BF$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BF$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BG$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BG$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BH$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BH$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BI$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BI$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BJ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BJ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BK$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BK$16,\"\"))","v":{"$error":"#REF!"}},""]
[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,"","","",{"$f":"IF(#REF!=\"y\",AL$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AL$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AM$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AM$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AN$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AN$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AO$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AO$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AP$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AP$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AQ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AQ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AR$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AR$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AS$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AS$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AT$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AT$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AU$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AU$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AV$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AV$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AW$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AW$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AX$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AX$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AY$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AY$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AZ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AZ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BA$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BA$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BB$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BB$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BC$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BC$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BD$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BD$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BE$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BE$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BF$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BF$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BG$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BG$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BH$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BH$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BI$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BI$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BJ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BJ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BK$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BK$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(AG48=\"y\",BL$16,IF(AND(AG48>0,AG48<=1),AG48*BL$16,\"\"))","v":""}]
[null,{"$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,"","","",{"$f":"IF(#REF!=\"y\",AL$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AL$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AM$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AM$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AN$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AN$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AO$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AO$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AP$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AP$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AQ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AQ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AR$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AR$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AS$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AS$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AT$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AT$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AU$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AU$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AV$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AV$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AW$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AW$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AX$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AX$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AY$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AY$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AZ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AZ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BA$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BA$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BB$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BB$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BC$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BC$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BD$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BD$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BE$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BE$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BF$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BF$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BG$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BG$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BH$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BH$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BI$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BI$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BJ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BJ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BK$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BK$16,\"\"))","v":{"$error":"#REF!"}},""]
[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,"","","",{"$f":"IF(#REF!=\"y\",AL$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AL$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AM$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AM$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AN$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AN$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AO$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AO$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AP$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AP$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AQ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AQ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AR$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AR$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AS$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AS$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AT$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AT$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AU$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AU$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AV$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AV$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AW$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AW$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AX$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AX$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AY$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AY$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AZ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AZ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BA$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BA$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BB$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BB$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BC$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BC$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BD$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BD$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BE$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BE$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BF$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BF$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BG$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BG$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BH$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BH$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BI$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BI$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BJ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BJ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",BK$16,IF(AND(#REF!>0,#REF!<=1),#REF!*BK$16,\"\"))","v":{"$error":"#REF!"}},""]
[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":11,"n_rows":86,"n_cols":96,"rows_kept":86,"cut":false,"hidden":true,"merged":[[12,95,13,95],[9,1,9,3],[12,89,13,89],[12,90,13,90],[12,91,13,91],[12,92,13,92],[12,93,13,93],[12,94,13,94],[12,83,13,83],[12,84,13,84],[12,85,13,85],[12,86,13,86],[12,87,13,87],[12,88,13,88],[12,78,13,78],[12,79,13,79],[12,80,13,80],[12,81,13,81],[12,82,13,82],[12,72,13,72],[12,73,13,73],[12,74,13,74],[12,75,13,75],[12,76,13,76],[12,77,13,77],[12,67,13,67],[12,68,13,68],[12,69,13,69],[12,70,13,70],[12,71,13,71],[12,65,13,65],[12,54,13,54],[12,55,13,55],[12,56,13,56],[12,57,13,57],[12,58,13,58],[12,59,13,59],[12,60,13,60],[12,61,13,61],[12,62,13,62],[12,63,13,63],[12,64,13,64],[12,49,13,49],[12,50,13,50],[12,51,13,51],[12,52,13,52],[12,53,13,53],[12,45,13,45],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,43,13,43],[12,44,13,44],[12,40,13,40],[12,41,13,41],[12,42,13,42],[12,37,13,37],[12,35,13,35],[12,38,13,38],[12,31,13,31],[12,32,13,32],[12,33,13,33],[12,34,13,34],[12,39,13,39],[6,1,6,3],[1,1,1,15],[2,1,2,15],[4,1,4,15],[11,30,11,35],[6,4,7,12],[12,30,13,30],[12,1,12,6],[12,7,12,9],[12,11,12,14],[12,15,12,23],[12,24,12,29]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Wastewater"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Refer updated SOW provided 12th Sept 2017"]
[]
[]
[null,"Land Valuation Type",null,null,"Location",null,null,null,null,null,null,null,{"$f":"IF(H17=TYPE2,VLOOKUP((J17&\"_\"&K17),Sewerrates2,2,FALSE),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,"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,{"$f":"'Catchment Demand- Sewer'!C8","v":"Bucasia (Mackay North)"},{"$f":"'Catchment Demand- Sewer'!C9","v":"Bakers Creek (Mackay South) – Nth Pioneer River"},{"$f":"'Catchment Demand- Sewer'!C10","v":"Bakers Creek (Mackay South) – Sth Pioneer River"},{"$f":"'Catchment Demand- Sewer'!C11","v":"Mirani and Marian"},{"$f":"'Catchment Demand- Sewer'!C12","v":"Sarina"},null,null,{"$f":"AE13","v":"Bucasia (Mackay North)"},{"$f":"AF13","v":"Bakers Creek (Mackay South) – Nth Pioneer River"},{"$f":"AG13","v":"Bakers Creek (Mackay South) – Sth Pioneer River"},{"$f":"AH13","v":"Mirani and Marian"},{"$f":"AI13","v":"Sarina"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS",null,{"$f":"AL13","v":"Bucasia (Mackay North)"},"Bakers Creek (Mackay South) – Nth Pioneer River","Bakers Creek (Mackay South) – Sth Pioneer River","Mirani and Marian","Sarina",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Type (*)","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Diameter (*)","Depth (*)","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AE15+1","v":2},{"$f":"AF15+1","v":3},{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!+1","v":{"$error":"#REF!"}}]
[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 ",null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(AJ13,Sewcatch,6,FALSE),\"\")","v":""},null,50350,{"$f":"IFERROR(VLOOKUP(AM13,Sewcatch,6,FALSE),\"\")","v":52373},222697,7209,9593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342222,null,{"$f":"SUM(BP17:BP51)","v":18128818.27229128},1072874.303769337,1959641.6671315432,8399260.0174603909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE17=\"y\",AL$16,IF(AND(AE17>0,AE17<=1),AE17*AL$16,\"\"))","v":""},{"$f":"IF(AF17=\"y\",AM$16,IF(AND(AF17>0,AF17<=1),AF17*AM$16,\"\"))","v":""},{"$f":"IF(AG17=\"y\",AN$16,IF(AND(AG17>0,AG17<=1),AG17*AN$16,\"\"))","v":""},{"$f":"IF(AH17=\"y\",AO$16,IF(AND(AH17>0,AH17<=1),AH17*AO$16,\"\"))","v":""},{"$f":"IF(AI17=\"y\",AP$16,IF(AND(AI17>0,AI17<=1),AI17*AP$16,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL17:BM17)","v":0},null,{"$f":"IF(AL17=\"\",\"\",(AL17/$BN17)*$AD17)","v":""},{"$f":"IF(AM17=\"\",\"\",(AM17/$BN17)*$AD17)","v":""},{"$f":"IF(AN17=\"\",\"\",(AN17/$BN17)*$AD17)","v":""},{"$f":"IF(AO17=\"\",\"\",(AO17/$BN17)*$AD17)","v":""},{"$f":"IF(AP17=\"\",\"\",(AP17/$BN17)*$AD17)","v":""},{"$f":"IF(AQ17=\"\",\"\",(AQ17/$BN17)*$AD17)","v":""},{"$f":"IF(AR17=\"\",\"\",(AR17/$BN17)*$AD17)","v":""},{"$f":"IF(AS17=\"\",\"\",(AS17/$BN17)*$AD17)","v":""},{"$f":"IF(AT17=\"\",\"\",(AT17/$BN17)*$AD17)","v":""},{"$f":"IF(AU17=\"\",\"\",(AU17/$BN17)*$AD17)","v":""},{"$f":"IF(AV17=\"\",\"\",(AV17/$BN17)*$AD17)","v":""},{"$f":"IF(AW17=\"\",\"\",(AW17/$BN17)*$AD17)","v":""},{"$f":"IF(AX17=\"\",\"\",(AX17/$BN17)*$AD17)","v":""},{"$f":"IF(AY17=\"\",\"\",(AY17/$BN17)*$AD17)","v":""},{"$f":"IF(AZ17=\"\",\"\",(AZ17/$BN17)*$AD17)","v":""},{"$f":"IF(BA17=\"\",\"\",(BA17/$BN17)*$AD17)","v":""},{"$f":"IF(BB17=\"\",\"\",(BB17/$BN17)*$AD17)","v":""},{"$f":"IF(BC17=\"\",\"\",(BC17/$BN17)*$AD17)","v":""},{"$f":"IF(BD17=\"\",\"\",(BD17/$BN17)*$AD17)","v":""},{"$f":"IF(BE17=\"\",\"\",(BE17/$BN17)*$AD17)","v":""},{"$f":"IF(BF17=\"\",\"\",(BF17/$BN17)*$AD17)","v":""},{"$f":"IF(BG17=\"\",\"\",(BG17/$BN17)*$AD17)","v":""},{"$f":"IF(BH17=\"\",\"\",(BH17/$BN17)*$AD17)","v":""},{"$f":"IF(BI17=\"\",\"\",(BI17/$BN17)*$AD17)","v":""},{"$f":"IF(BJ17=\"\",\"\",(BJ17/$BN17)*$AD17)","v":""},{"$f":"IF(BK17=\"\",\"\",(BK17/$BN17)*$AD17)","v":""},{"$f":"IF(BL17=\"\",\"\",(BL17/$BN17)*$AD17)","v":""},{"$f":"IF(BM17=\"\",\"\",(BM17/$BN17)*$AD17)","v":""},{"$f":"IF(SUM(BP17:CQ17)=AD17,\"\",\"ERROR\")","v":""}]
[null,null,"S-MM-T-1",null,null,null,"Mirani Effluent Dam",null,null,null,null,null,null,{"$f":"IF(L18=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L18,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L18,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N18=\"\",0,N18*10000*M18)","v":0},{"$f":"IF(H18=SewerTYPE1,VLOOKUP(J18,SewerUnitrates1,2,FALSE),IF(H18=SEWERTYPE2,VLOOKUP((J18&\"_\"&K18),Sewerrates2,2,FALSE),0))","v":0},{"$f":"X18/((1+V18)*(1+W18))","v":2844139.9393326598},2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R18,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T18=\"\",1,VLOOKUP(T18,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y18=\"\",\"\",IF(Y18<=YEAR+5,0.075,IF(AND(Y18>YEAR+5,Y18<=YEAR+10),0.15,IF(AND(Y18>YEAR+10,Y18<=YEAR+20),0.2,IF(Y18>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},0.15,3516068,2018,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y18-YEAR)","v":1.0549549520999999},{"$f":"IF(Y18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86710624733489461},0.4,{"$f":"IFERROR((X18*Z18*(1-AB18)+(O18*((1+Landind)^(Y18-YEAR)))),0)","v":2225576.0091122054},{"$f":"IFERROR(AC18*AA18,0)","v":1929810.8614198556},"","","","y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","","",1929810.8614198556,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MM-T-1",null,null,null,"Mirani Liquid Stream Upgrade",null,null,null,null,null,null,{"$f":"IF(L19=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L19,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L19,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(N19=\"\",0,N19*10000*M19)","v":0},{"$f":"IF(H19=SewerTYPE1,VLOOKUP(J19,SewerUnitrates1,2,FALSE),IF(H19=SEWERTYPE2,VLOOKUP((J19&\"_\"&K19),Sewerrates2,2,FALSE),0))","v":0},{"$f":"X19/((1+V19)*(1+W19))","v":11886302.932254804},2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R19,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(T19=\"\",1,VLOOKUP(T19,Sewersitecond,2,FALSE))","v":1},{"$f":"IF(Y19=\"\",\"\",IF(Y19<=YEAR+5,0.075,IF(AND(Y19>YEAR+5,Y19<=YEAR+10),0.15,IF(AND(Y19>YEAR+10,Y19<=YEAR+20),0.2,IF(Y19>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},{"$f":"W18","v":0.15},14694442,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y19-YEAR)","v":1.0835547808514308},{"$f":"IF(Y19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80743667691115995},0.6,6368893.1524176244,{"$f":"IFERROR(AC19*AA19,0)","v":5142477.9225903284},"","","","y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","","",5142477.9225903284,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MS-N-2",null,null,null,"SLP-City Centre GREGORY st upgrade",null,null,null,null,null,null,{"$f":"IF(L20=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L20,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L20,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,369932.45702730038,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R20,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,457329,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y20-YEAR)","v":1.1431014819308472},{"$f":"IF(Y20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70013338687699356},0.5,261386.7288149762,183005.57572992754,"","","y","","",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,null,"","",183005.57572992754,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-P-6",null,null,null,"SPS - New SPS for Explorer Estate East SPS catchment (Rural View)",null,null,null,null,null,null,{"$f":"IF(L21=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L21,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,240503.13447927203,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R21,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,297322,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y21-YEAR)","v":1.1431014819308472},{"$f":"IF(Y21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70013338687699356},0,339869.21881064336,237953.78726113375,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,237953.78726113375,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-P-1",null,null,null,"SRP - Dump Rd SPS Catchment (Rural View)",null,null,null,null,null,null,{"$f":"IF(L22=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L22,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L22,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"X22/((1+V22)*(1+W22))","v":243587.46208291207},2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R22,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,301135,2021,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y22-YEAR)","v":1.1431014819308472},{"$f":"IF(Y22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70013338687699356},0.5,172113.93238062283,120502.71040636332,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,120502.71040636332,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-T-1",null,null,null,"STP-Augmentation of Bucasia STP (MNWRF) (STP-Northern Sewerage Strategy)",null,null,null,null,null,null,{"$f":"IF(L23=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L23,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,23638068.809073728,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R23,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,31261346,2023,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y23-YEAR)","v":1.2059205691157955},{"$f":"IF(Y23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.60709003372878001},0.4,22619220.095787477,13731903.090870317,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,13731903.090870317,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-N-1 ",null,null,null,"Prawn Farm SPS Catchment (Eimeo) Sewer Main",null,null,null,null,null,null,{"$f":"IF(L24=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L24,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1215825.3308128547,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R24,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,1607929,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y24-YEAR)","v":1.1740909631059921},{"$f":"IF(Y24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0.5,943927.45410802739,615397.26735341386,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,615397.26735341386,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MM-P-4",null,null,null,"SPS- Upgrade of PSMA10",null,null,null,null,null,null,{"$f":"IF(L25=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L25,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,99913.799621928178,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R25,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,132136,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y25-YEAR)","v":1.1740909631059921},{"$f":"IF(Y25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0.2,124111.74680077872,80915.148187772676,"","","","y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","","",80915.148187772676,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-P-5",null,null,null,"SPS-Dump Rd PS (PSBU01A) Upgrade Stage 2",null,null,null,null,null,null,{"$f":"IF(L26=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L26,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,553820.79395085073,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R26,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,732428,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y26-YEAR)","v":1.1740909631059921},{"$f":"IF(Y26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0.2,687949.67674063658,448511.53475868778,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,448511.53475868778,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-P-9",null,null,null,"SPS-Prawn Farm PS (PSEI01) Upgrade Stage 2",null,null,null,null,null,null,{"$f":"IF(L27=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L27,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1236729.6786389416,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R27,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,1635575,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y27-YEAR)","v":1.1740909631059921},{"$f":"IF(Y27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0.25,1440235.3702365623,938967.19216292503,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,938967.19216292503,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-P-3",null,null,null,"SPS - Darcy Bvd (PSBE11)",null,null,null,null,null,null,{"$f":"IF(L28=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L28,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,84587.523629489617,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R28,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,111867,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y28-YEAR)","v":1.1740909631059921},{"$f":"IF(Y28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0.5,65671.016884889017,42814.481302983128,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,42814.481302983128,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-N-2",null,null,null,"SRM - Symons Farm PS Catchment (Rural View)",null,null,null,null,null,null,{"$f":"IF(L29=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L29,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L29,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1835017.0132325145,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R29,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,2426810,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y29-YEAR)","v":1.1740909631059921},{"$f":"IF(Y29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0.5,1424647.8450876265,928804.84299116349,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,928804.84299116349,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MM-N-2",null,null,null,"CSRM- New DN200 Rising Main from PSMA14",null,null,null,null,null,null,{"$f":"IF(L30=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L30,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,60149.716446124774,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R30,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,79548,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y30-YEAR)","v":1.1740909631059921},{"$f":"IF(Y30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0,93396.587933155461,60890.277895888896,"","","","y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","","",60890.277895888896,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MM-P-1",null,null,null,"CSPS- New Pump PSMA14",null,null,null,null,null,null,{"$f":"IF(L31=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L31,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,653556.14366729686,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R31,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,864328,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y31-YEAR)","v":1.1740909631059921},{"$f":"IF(Y31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0,1014799.693959476,661602.70670787268,"","","","y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","","",661602.70670787268,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-P-7",null,null,null,"SPS-Symons Farm SPS (PSRV02) Upgrade",null,null,null,null,null,null,{"$f":"IF(L32=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L32,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,537834.40453686204,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R32,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,711286,2023,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y32-YEAR)","v":1.2059205691157955},{"$f":"IF(Y32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.60709003372878001},0.5,428877.20896204887,260367.07925427528,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,260367.07925427528,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MS-P-1",null,null,null,"SPS-Temples Lane SPS Augmentation (Stage 1)",null,null,null,null,null,null,{"$f":"IF(L33=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L33,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,708022.68431001902,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R33,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,936360,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y33-YEAR)","v":1.3066809979924985},{"$f":"IF(Y33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0.25,917642.86446019192,449816.38203449018,"","","y","","",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,null,"","",449816.38203449018,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MM-P-6",null,null,null,"SPS- Upgrade of PSMI03",null,null,null,null,null,null,{"$f":"IF(L34=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L34,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,143899.43289224955,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R34,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,190307,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y34-YEAR)","v":1.3066809979924985},{"$f":"IF(Y34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0.5,124335.2703424792,60947.503250770867,"","","","y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","","",60947.503250770867,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MM-P-5",null,null,null,"SPS- Upgrade of PSMI01",null,null,null,null,null,null,{"$f":"IF(L35=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L35,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,186960.30245746695,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R35,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,247255,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y35-YEAR)","v":1.3066809979924985},{"$f":"IF(Y35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0.5,161541.70507931762,79185.604923987834,"","","","y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","","",79185.604923987834,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MM-P-7",null,null,null,"SPS- Upgrade of PSMI04 Mirani no 4",null,null,null,null,null,null,{"$f":"IF(L36=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L36,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,107095.65217391305,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R36,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,141634,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y36-YEAR)","v":1.3066809979924985},{"$f":"IF(Y36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0.5,92535.228234834765,45359.543660609866,"","","","y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","","",45359.543660609866,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-P-10",null,null,null,"SPS-Lindwall St PS upgrade",null,null,null,null,null,null,{"$f":"IF(L37=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L37,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,667712.66540642735,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R37,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,883050,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y37-YEAR)","v":1.3066809979924985},{"$f":"IF(Y37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0.25,865398.49145795684,424206.8821346027,"","y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,null,"",424206.8821346027,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-P-2",null,null,null,"SPS - Bucasia SPS (PSSH11)",null,null,null,null,null,null,{"$f":"IF(L38=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L38,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,241500.18903591688,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R38,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,319384,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y38-YEAR)","v":1.3066809979924985},{"$f":"IF(Y38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0.5,208666.50193141805,102285.55638123771,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,102285.55638123771,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MS-P-3",null,null,null,"SPS - Schmidtkes Rd SPS upgrade (Stage 2)",null,null,null,null,null,null,{"$f":"IF(L39=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L39,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,359312.66540642729,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R39,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,475191,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y39-YEAR)","v":1.3066809979924985},{"$f":"IF(Y39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0.5,310461.52505852666,152184.12889298378,"","","y","","",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,null,"","",152184.12889298378,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MS-N-1",null,null,null,"SRM-Gordon Street SPS Rising Main Relocation",null,null,null,null,null,null,{"$f":"IF(L40=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L40,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1467949.3383742913,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R40,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,1941363,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y40-YEAR)","v":1.3066809979924985},{"$f":"IF(Y40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0.6,1014696.8569222844,497390.9640882418,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,497390.9640882418,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MM-N-1",null,null,null,"CSRM- New DN150 Duplicate Rising Main from PSMI01/PSMI08 to Mirani WWTP",null,null,null,null,null,null,{"$f":"IF(L41=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L41,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,228891.49338374296,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R41,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,302709,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y41-YEAR)","v":1.3066809979924985},{"$f":"IF(Y41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0,395544.09822131123,193890.47971475145,"","","","y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","","",193890.47971475145,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MM-P-3",null,null,null,"SPS- Upgrade of PSMA08",null,null,null,null,null,null,{"$f":"IF(L42=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L42,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,137052.89855072464,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R42,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,189133,2027,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y42-YEAR)","v":1.3421051198480749},{"$f":"IF(Y42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.45645475316123479},0.5,126918.18381611297,57932.40826545607,"","","","y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","","",57932.40826545607,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MM-P-2",null,null,null,"CSPS- Upgrade of PSMI08",null,null,null,null,null,null,{"$f":"IF(L43=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L43,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,204039.13043478262,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R43,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,281574,2027,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y43-YEAR)","v":1.3421051198480749},{"$f":"IF(Y43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.45645475316123479},0.5,188950.95350805091,86247.560843097323,"","","","y","",null,null,"","","",7209,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7209,null,"","","",86247.560843097323,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MS-N-5",null,null,null,"Bold St SPS - Program of works for Bold St SPS Upgrade",null,null,null,null,null,null,{"$f":"IF(L44=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L44,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L44,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2821739.1304347827,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R44,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,3894000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y44-YEAR)","v":1.4936689852161029},{"$f":"IF(Y44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.5,{"$f":"IFERROR((X44*Z44*(1-AB44)+(O44*((1+Landind)^(Y44-YEAR)))),0)","v":2908173.5142157525},998073.85495067423,"","","y","","",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,null,"","",998073.85495067423,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-P-2",null,null,null,"SPS-Mulherin Dr PS Upgrade",null,null,null,null,null,null,{"$f":"IF(L45=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L45,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L45,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,366155.07246376813,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R45,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,505294,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y45-YEAR)","v":1.4936689852161029},{"$f":"IF(Y45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.2,603793.58097262844,207219.61190074822,"","y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,null,"",207219.61190074822,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MS-N-3",null,null,null,"SRM-Upgrade Rising Main from Mulherin Dr PS",null,null,null,null,null,null,{"$f":"IF(L46=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L46,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,780034.05797101452,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R46,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,1076447,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y46-YEAR)","v":1.4936689852161029},{"$f":"IF(Y46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.2,1286284.3985031347,441447.80973398604,"","y","","","",null,null,"",52373,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52373,null,"",441447.80973398604,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MS-N-4",null,null,null,"SLP-City Centre GORDON st upgrade",null,null,null,null,null,null,{"$f":"IF(L47=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L47,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,416139.13043478265,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R47,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,574272,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y47-YEAR)","v":1.4936689852161029},{"$f":"IF(Y47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.5,428886.13773901091,147192.05671038356,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,147192.05671038356,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MS-P-4",null,null,null,"SPS-Connors Road SPS Augmentation",null,null,null,null,null,null,{"$f":"IF(L48=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L48,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,277318.11594202899,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R48,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,382699,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y48-YEAR)","v":1.4936689852161029},{"$f":"IF(Y48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.1,514463.06427589565,176561.72552346752,"","","y","","",null,null,"","",222697,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222697,null,"","",176561.72552346752,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-P-4",null,null,null,"SPS - Denman Ave SPS (PSSH13) Emergency storage",null,null,null,null,null,null,{"$f":"IF(L49=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L49,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L49,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,59486.956521739135,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R49,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,82092,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y49-YEAR)","v":1.4936689852161029},{"$f":"IF(Y49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.5,61309.137167180161,21041.057755678157,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,21041.057755678157,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"S-MN-P_8",null,null,null,"SPS - Symons Farm (PSRV02) Emergency storage",null,null,null,null,null,null,{"$f":"IF(L50=\"\",'Unit Rates - Land'!landcst,IF($E$10=\"Landuse\",VLOOKUP(L50,LAndcost3,2,FALSE),IF($E$10=\"Location\",VLOOKUP(L50,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,100892.75362318842,2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R50,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,139232,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Sewer'!Y50-YEAR)","v":1.4936689852161029},{"$f":"IF(Y50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(Y50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(Y50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.5,103983.26007480422,35686.650994476702,"y","","","","",null,null,50350,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50350,null,35686.650994476702,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D51=\"Passive\",(P51*I51),\"\")","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,{"$f":"SUM(AL51:BM51)","v":0},null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Location"]
[null,{"$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":12,"n_rows":86,"n_cols":104,"rows_kept":86,"cut":false,"hidden":true,"merged":[[12,95,13,95],[12,84,13,84],[12,85,13,85],[12,86,13,86],[12,87,13,87],[12,88,13,88],[12,89,13,89],[12,90,13,90],[12,91,13,91],[12,92,13,92],[12,93,13,93],[12,94,13,94],[12,102,13,102],[12,103,13,103],[12,96,13,96],[12,97,13,97],[12,98,13,98],[12,99,13,99],[12,100,13,100],[12,101,13,101],[12,80,13,80],[12,81,13,81],[12,82,13,82],[12,83,13,83],[12,71,13,71],[12,73,13,73],[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],[12,59,13,59],[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],[12,58,13,58],[12,49,13,49],[12,50,13,50],[12,51,13,51],[12,52,13,52],[12,53,13,53],[12,54,13,54],[12,55,13,55],[12,56,13,56],[12,57,13,57],[12,47,13,47],[12,48,13,48],[12,36,13,36],[12,37,13,37],[12,38,13,38],[12,41,13,41],[12,42,13,42],[12,43,13,43],[12,44,13,44],[12,45,13,45],[12,46,13,46],[12,39,13,39],[12,34,13,34],[12,35,13,35],[6,1,6,3],[6,4,7,12],[12,28,13,28],[12,1,12,5],[12,6,12,8],[12,9,12,12],[12,13,12,21],[12,22,12,27],[1,1,1,13],[2,1,2,13],[4,1,4,13],[9,1,9,2],[11,28,11,39],[12,29,13,29],[12,30,13,30],[12,31,13,31],[12,32,13,32],[12,33,13,33]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Transport"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Refer updated SOW provided 12th Sept 2017"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand Road Transport'!$C8","v":"Regional - North West"},{"$f":"'Catchment Demand Road Transport'!$C9","v":"Rural View (include Shoal Point Bucasia)"},{"$f":"'Catchment Demand Road Transport'!$C10","v":"North Mackay"},{"$f":"'Catchment Demand Road Transport'!$C11","v":"Port "},{"$f":"'Catchment Demand Road Transport'!$C12","v":"Mackay CBD "},{"$f":"'Catchment Demand Road Transport'!$C13","v":"Ooralea"},{"$f":"'Catchment Demand Road Transport'!$C14","v":"Paget "},{"$f":"'Catchment Demand Road Transport'!$C15","v":"Rosella "},{"$f":"'Catchment Demand Road Transport'!$C16","v":"Regional - South West"},{"$f":"'Catchment Demand Road Transport'!$C17","v":"Regional - South Mackay"},{"$f":"'Catchment Demand Road Transport'!$C18","v":"Externals"},null,null,{"$f":"AC13","v":"Regional - North West"},"Rural View (include Shoal Point Bucasia)","North Mackay","Port ","Mackay CBD ","Ooralea","Paget ","Rosella ","Regional - South West","Regional - South Mackay","Externals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS",null,{"$f":"AC13","v":"Regional - North West"},"Rural View (include Shoal Point Bucasia)","North Mackay","Port ","Mackay CBD ","Ooralea","Paget ","Rosella ","Regional - South West","Regional - South Mackay","Externals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","Hiercahy/name","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AC15+1","v":2},{"$f":"AD15+1","v":3},4,5,6,7,8,9,10,11,{"$f":"#REF!+1","v":{"$error":"#REF!"}}]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Arterial, Subarterial, Collector",null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AC13,Roadcatch,6,FALSE),\"\")","v":13661},{"$f":"IFERROR(VLOOKUP(AD13,Roadcatch,6,FALSE),\"\")","v":51702},110010,8635,109515,21160,32604,3379,26511,31069,12759,"",null,{"$f":"AC16","v":13661},51702,110010,8635,109515,21160,32604,3379,26511,31069,12759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BV17:BV53)","v":829889.44060247182},24768700.886391561,15063722.99129306,0,18633564.504167456,1260040.7155969515,4389019.6879055817,0,306481.92055820487,333128.19092522608,302048.48490426561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CZ17:CZ53)","v":0}]
[null,null,5,null,null,"Interim Stockroute Rd Construction - Broadsound to Diesel",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},{"$f":"IF(G17=RoadTYPE1,VLOOKUP(I17,Roadunitrates1,2,FALSE),IF(G17=ROADTYPE2,VLOOKUP(I17,Roadunitrates2,2,FALSE),0))","v":0},{"$f":"V17/((1+T17)*(1+U17))","v":2426693.6299292217},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P17,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R17=\"\",1,VLOOKUP(R17,Roadsitecond,2,FALSE))","v":1},{"$f":"IF(W17=\"\",\"\",IF(W17<=YEAR+5,0.075,IF(AND(W17>YEAR+5,W17<=YEAR+10),0.15,IF(AND(W17>YEAR+10,W17<=YEAR+20),0.2,IF(W17>YEAR+20,0.25,\"\")))))","v":7.4999999999999997E-2},0.15,3000000,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W17-YEAR)","v":1.0835547808514308},{"$f":"IF(W17<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W17-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W17-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80743667691115995},0.4,{"$f":"IFERROR((V17*X17*(1-Z17))+((1+Landind)^(W17-YEAR)*M17),0)","v":1950398.6055325752},{"$f":"IFERROR((AA17*Y17),0)","v":1574823.3687033828},null,null,null,null,"","y","y",null,null,null,"y",null,null,{"$f":"IF(AC17=\"y\",AP$16,IF(AND(AC17>0,AC17<=1),AC17*AP$16,\"\"))","v":""},{"$f":"IF(AD17=\"y\",AQ$16,IF(AND(AD17>0,AD17<=1),AD17*AQ$16,\"\"))","v":""},{"$f":"IF(AE17=\"y\",AR$16,IF(AND(AE17>0,AE17<=1),AE17*AR$16,\"\"))","v":""},{"$f":"IF(AF17=\"y\",AS$16,IF(AND(AF17>0,AF17<=1),AF17*AS$16,\"\"))","v":""},{"$f":"IF(AG17=\"y\",AT$16,IF(AND(AG17>0,AG17<=1),AG17*AT$16,\"\"))","v":""},{"$f":"IF(AH17=\"y\",AU$16,IF(AND(AH17>0,AH17<=1),AH17*AU$16,\"\"))","v":21160},{"$f":"IF(AI17=\"y\",AV$16,IF(AND(AI17>0,AI17<=1),AI17*AV$16,\"\"))","v":32604},{"$f":"IF(AJ17=\"y\",AW$16,IF(AND(AJ17>0,AJ17<=1),AJ17*AW$16,\"\"))","v":""},{"$f":"IF(AK17=\"y\",AX$16,IF(AND(AK17>0,AK17<=1),AK17*AX$16,\"\"))","v":""},{"$f":"IF(AL17=\"y\",AY$16,IF(AND(AL17>0,AL17<=1),AL17*AY$16,\"\"))","v":""},{"$f":"IF(AM17=\"y\",AZ$16,IF(AND(AM17>0,AM17<=1),AM17*AZ$16,\"\"))","v":12759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP17:BS17)","v":66523},null,{"$f":"IF(AP17=\"\",\"\",(AP17/$BT17)*$AB17)","v":""},{"$f":"IF(AQ17=\"\",\"\",(AQ17/$BT17)*$AB17)","v":""},{"$f":"IF(AR17=\"\",\"\",(AR17/$BT17)*$AB17)","v":""},{"$f":"IF(AS17=\"\",\"\",(AS17/$BT17)*$AB17)","v":""},{"$f":"IF(AT17=\"\",\"\",(AT17/$BT17)*$AB17)","v":""},{"$f":"IF(AU17=\"\",\"\",(AU17/$BT17)*$AB17)","v":500928.43801036605},{"$f":"IF(AV17=\"\",\"\",(AV17/$BT17)*$AB17)","v":771846.44578875112},{"$f":"IF(AW17=\"\",\"\",(AW17/$BT17)*$AB17)","v":""},{"$f":"IF(AX17=\"\",\"\",(AX17/$BT17)*$AB17)","v":""},{"$f":"IF(AY17=\"\",\"\",(AY17/$BT17)*$AB17)","v":""},{"$f":"IF(AZ17=\"\",\"\",(AZ17/$BT17)*$AB17)","v":302048.48490426561},{"$f":"IF(BA17=\"\",\"\",(BA17/$BT17)*$AB17)","v":""},{"$f":"IF(BB17=\"\",\"\",(BB17/$BT17)*$AB17)","v":""},{"$f":"IF(BC17=\"\",\"\",(BC17/$BT17)*$AB17)","v":""},{"$f":"IF(BD17=\"\",\"\",(BD17/$BT17)*$AB17)","v":""},{"$f":"IF(BE17=\"\",\"\",(BE17/$BT17)*$AB17)","v":""},{"$f":"IF(BF17=\"\",\"\",(BF17/$BT17)*$AB17)","v":""},{"$f":"IF(BG17=\"\",\"\",(BG17/$BT17)*$AB17)","v":""},{"$f":"IF(BH17=\"\",\"\",(BH17/$BT17)*$AB17)","v":""},{"$f":"IF(BI17=\"\",\"\",(BI17/$BT17)*$AB17)","v":""},{"$f":"IF(BJ17=\"\",\"\",(BJ17/$BT17)*$AB17)","v":""},{"$f":"IF(BK17=\"\",\"\",(BK17/$BT17)*$AB17)","v":""},{"$f":"IF(BL17=\"\",\"\",(BL17/$BT17)*$AB17)","v":""},{"$f":"IF(BM17=\"\",\"\",(BM17/$BT17)*$AB17)","v":""},{"$f":"IF(BN17=\"\",\"\",(BN17/$BT17)*$AB17)","v":""},{"$f":"IF(BO17=\"\",\"\",(BO17/$BT17)*$AB17)","v":""},{"$f":"IF(BP17=\"\",\"\",(BP17/$BT17)*$AB17)","v":""},{"$f":"IF(BQ17=\"\",\"\",(BQ17/$BT17)*$AB17)","v":""},{"$f":"IF(BR17=\"\",\"\",(BR17/$BT17)*$AB17)","v":""},{"$f":"IF(BS17=\"\",\"\",(BS17/$BT17)*$AB17)","v":""},{"$f":"IF(SUM(BV17:CY17)=AB17,\"\",\"ERROR\")","v":""}]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P10","v":13},null,null,"Bridge Road  - At Paradise Street",null,null,null,null,null,{"$f":"IF(J18=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J18,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J18,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"V18/((1+T18)*(1+U18))","v":5849527.4102079403},{"$f":"P17","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P18,Histindex,3,FALSE))),1)","v":1},null,1,0.15,{"$f":"U17","v":0.15},7736000,2024,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W18-YEAR)","v":1.2386130757445246},{"$f":"IF(W18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.5653133752945152},0.6,{"$f":"IFERROR((V18*X18*(1-Z18))+((1+Landind)^(W18-YEAR)*M18),0)","v":3832764.3015838573},2166712.9240366956,null,null,null,null,"y",null,"y",null,null,null,"",null,null,"","","","",109515,"",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP18:BS18)","v":142119},null,"","","","",1669639.9909644644,"",497072.93307223119,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P11","v":14},null,null,"Paradise Street - At Webberley St",null,null,null,null,null,{"$f":"IF(J19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J19,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"V19/((1+T19)*(1+U19))","v":3920939.8865784504},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P19,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,5185443,{"$f":"'LGIP SOW as at Aug 17'!R11","v":2024},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W19-YEAR)","v":1.2386130757445246},{"$f":"IF(W19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.5653133752945152},0.6,2569103.0013311659,1452348.2891617909,null,null,null,null,"y",null,"y",null,null,null,"",null,null,"","","","",109515,"",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142119,null,"","","","",1119160.1607635398,"",333188.12839825096,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P12","v":19},null,null,"Milton/Archibald Intersection - Milton Street at Archibald",null,null,null,null,null,{"$f":"IF(J20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J20,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"V20/((1+T20)*(1+U20))","v":5457703.5389282107},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P20,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,6747086,{"$f":"'LGIP SOW as at Aug 17'!R12","v":2020},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W20-YEAR)","v":1.112929950960313},{"$f":"IF(W20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.75187324416720347},0.6,3003613.6364420056,2258336.7290565022,null,null,null,null,"y",null,"y",null,null,null,"",null,null,"","","","",109515,"",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142119,null,"","","","",1740244.069284352,"",518092.6597721501,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P13","v":20},null,null,"Bridge Road - At Milton Street",null,null,null,null,null,{"$f":"IF(J21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,4630142.1550094523,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P21,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,6123363,{"$f":"'LGIP SOW as at Aug 17'!R13","v":2025},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W21-YEAR)","v":1.2721918762279587},{"$f":"IF(W21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.52641156094097696},0.5,3895046.3318974311,2050397.4195115534,null,null,null,null,"y",null,"y",null,null,null,"",null,null,"","","","",109515,"",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142119,null,"","","","",1580008.8193542578,"",470388.60015729559,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P14","v":22},null,null,"Milton Street - At East Boundary Rd",null,null,null,null,null,{"$f":"IF(J22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J22,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,3635593.1243680492,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P22,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,4494502,{"$f":"'LGIP SOW as at Aug 17'!R14","v":2018},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W22-YEAR)","v":1.0549549520999999},{"$f":"IF(W22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86710624733489461},0.6,1896598.8568493417,1644552.7174622836,null,null,null,null,"y",null,"y",null,null,null,"",null,null,"","","","",109515,"",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142119,null,"","","","",1267270.321722514,"",377282.39573976945,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P15","v":25},null,null,"East Boundary Road - Connors Rd to Success St",null,null,null,null,null,{"$f":"IF(J23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,5528778.2608695654,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P23,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,7629714,{"$f":"'LGIP SOW as at Aug 17'!R15","v":2027},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W23-YEAR)","v":1.3421051198480749},{"$f":"IF(W23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.45645475316123479},0.6,4095951.2889506142,1869616.4345583941,null,null,null,null,"y","","y",null,null,null,"",null,null,"","","","",109515,"",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142119,null,"","","","",1440701.4110053021,"",428915.02355309203,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P16","v":27},null,null,"Bedford Road - At Andergrove Rd",null,null,null,null,null,{"$f":"IF(J24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1728247.1014492754,{"$f":"P23","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P24,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,2384981,{"$f":"'LGIP SOW as at Aug 17'!R16","v":2029},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W24-YEAR)","v":1.4158604424224908},{"$f":"IF(W24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.39579476809181385},0.8,675360.05076584674,267303.97467134392,"",null,"y",null,null,null,null,null,null,null,"",null,null,"","",110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110010,null,"","",267303.97467134392,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P17","v":29},null,null,"Glenpark Street - Overpass",null,null,null,null,null,{"$f":"IF(J25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,24774936.956521742,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P25,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,34189413,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W25-YEAR)","v":1.4936689852161029},{"$f":"IF(W25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.2,40854132.656675398,14020979.65337882,null,"y","y",null,"y",null,null,null,null,null,"",null,null,"",51702,110010,"",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271227,null,"",2672715.8064609785,5686926.3446050873,"",5661337.5023127543,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,32,null,null,"Malcomson Street - at Charles Hodge Avenue (Ultimate)",null,null,null,null,null,{"$f":"IF(J26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,5328871.7391304355,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P26,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,7353843,2029,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W26-YEAR)","v":1.4158604424224908},{"$f":"IF(W26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.39579476809181385},0.6,4164806.1613942147,1648408.4887963806,null,null,"y",null,"y","","",null,null,null,"",null,null,"","",110010,"",109515,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219525,null,"","",826062.71655843221,"",822345.77223794837,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P19","v":49},null,null,"Archibald/Central Park - Intersection Upgrade - Design, Services and Land acquisition only",null,null,null,null,null,{"$f":"IF(J27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J27,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,5927676.8115942031,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P27,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,8180194,2029,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W27-YEAR)","v":1.4158604424224908},{"$f":"IF(W27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.39579476809181385},0.7,3474603.9287825418,1375230.0562033914,null,null,null,null,"y","","y",null,null,null,"",null,null,"","","","",109515,"",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142119,null,"","","","",1059733.882205155,"",315496.17399823654,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P20","v":51},null,null,"Phillip Street - to Stuart Hindle Dr",null,null,null,null,null,{"$f":"IF(J28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2377832.9625884737,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P28,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,2939596,{"$f":"'LGIP SOW as at Aug 17'!R20","v":2021},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W28-YEAR)","v":1.1431014819308472},{"$f":"IF(W28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70013338687699356},0,3360256.5438779905,2352627.7948408783,"","y","y",null,null,null,null,null,null,null,"",null,null,"",51702,110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161712,null,"",752174.00223151711,1600453.7926093612,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P21","v":54},null,null,"Kellys Road - Upgrade of 450m of Kellys Road South",null,null,null,null,null,{"$f":"IF(J29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J29,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1730219.2816635163,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P29,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,2288215,{"$f":"'LGIP SOW as at Aug 17'!R21","v":2025},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W29-YEAR)","v":1.2721918762279587},{"$f":"IF(W29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.52641156094097696},0.8,582209.70681259152,306481.92055820487,null,null,null,null,"","",null,null,"y",null,"",null,null,"","","","","","","","",26511,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26511,null,"","","","","","","","",306481.92055820487,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,64,null,null,"Golflinks Road - Hwy to Eaglemount Rd",null,null,null,null,null,{"$f":"IF(J30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,6964083.1758034034,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P30,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,9210000,2025,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W30-YEAR)","v":1.2721918762279587},{"$f":"IF(W30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.52641156094097696},0.6,4686754.8720238004,2467161.9479297777,"y","y","y",null,null,null,null,null,null,null,"",null,null,13661,51702,110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175373,null,192184.08404183478,727348.03551211057,1547629.8283758324,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,65,null,null,"Golflinks and Eaglemount",null,null,null,null,null,{"$f":"IF(J31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J31,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,345098.67674858228,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P31,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,456393,2025,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W31-YEAR)","v":1.2721918762279587},{"$f":"IF(W31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.52641156094097696},0,580619.4669673068,305644.79991897801,"y","y","y",null,null,null,null,null,null,null,"",null,null,13661,51702,110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175373,null,23808.759681896066,90107.641686069124,191728.39855101283,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P22","v":68},null,null,"South West link Road - Plantation Palms Intersection Eimeo Rd - Upgrade Minor Collector to Sub arterial - Stage 1",null,null,null,null,null,{"$f":"IF(J32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,461207.56143667304,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P32,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,609947,{"$f":"'LGIP SOW as at Aug 17'!R22","v":2024},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W32-YEAR)","v":1.2386130757445246},{"$f":"IF(W32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.5653133752945152},0,755488.3297111456,427087.65766462329,null,"y","",null,null,null,null,null,null,null,"",null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",427087.65766462329,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P23","v":70},null,null,"Chenoweth Drive  - W bdry Blacks Beach Cove - Bondi Road - Upgrade Minor Collector to Subarterial",null,null,null,null,null,{"$f":"IF(J33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,3871720.226843101,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P33,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,5120350,{"$f":"'LGIP SOW as at Aug 17'!R23","v":2025},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W33-YEAR)","v":1.2721918762279587},{"$f":"IF(W33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.52641156094097696},0,6514067.6734438287,3429080.5320527242,null,"y","",null,null,null,null,null,null,null,"",null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",3429080.5320527242,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P24","v":71},null,null,"Reed Street  - Rosewood Dr to McCreadys Ck",null,null,null,null,null,{"$f":"IF(J34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,4946335.5072463769,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P34,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,6825943,{"$f":"'LGIP SOW as at Aug 17'!R24","v":2027},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W34-YEAR)","v":1.3421051198480749},{"$f":"IF(W34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.45645475316123479},0.8,1832226.6096182254,836328.5448287332,null,"y",null,null,null,null,null,null,null,null,"",null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",836328.5448287332,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P25","v":73},null,null,"Dawson Bvd  - N bdry Richmond Hills Stg 1 - N bdry Richmond Hills Development - Upgrade Minor Collector to Subarterial",null,null,null,null,null,{"$f":"IF(J35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2634705.4820415885,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P35,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,3484398,2025,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W35-YEAR)","v":1.2721918762279587},{"$f":"IF(W35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.52641156094097696},0.6,1773129.131657979,933395.67394599575,"","y","",null,null,null,null,null,null,null,"",null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",933395.67394599575,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P26","v":83},null,null,"Reed Street - Extension to McCready Ck Bridge",null,null,null,null,null,{"$f":"IF(J36=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J36,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,7402367.3913043486,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P36,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,10215267,2028,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W36-YEAR)","v":1.3784895896471563},{"$f":"IF(W36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.425044001453799},0,14081639.214966137,5985316.2789579397,null,"y",null,null,null,null,null,null,null,null,"",null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",5985316.2789579397,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,94,null,null,"Wallmans - Eimeo Road Link",null,null,null,null,null,{"$f":"IF(J37=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J37,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2626562.5884732055,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P37,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,3247088,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W37-YEAR)","v":1.0835547808514308},{"$f":"IF(W37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80743667691115995},0,3518397.7262453106,2840883.3681312948,"","y","",null,null,null,null,null,null,null,"",null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",2840883.3681312948,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P27","v":98},null,null,"Connors Road - At Farrelly Rd",null,null,null,null,null,{"$f":"IF(J38=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J38,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,922414.36672967882,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P38,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,1219893,{"$f":"'LGIP SOW as at Aug 17'!R27","v":2024},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W38-YEAR)","v":1.2386130757445246},{"$f":"IF(W38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.5653133752945152},0.6,604390.16832368623,341669.84604988323,null,null,null,null,"y",null,"y","",null,null,"",null,null,"","","","",109515,"",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142119,null,"","","","",263286.21218945365,"",78383.633860429589,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P28","v":100},null,null,"Juliet Street - At George St and Evan St",null,null,null,null,null,{"$f":"IF(J39=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J39,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,7880815.2173913047,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P39,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,10875525,{"$f":"'LGIP SOW as at Aug 17'!R28","v":2031},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W39-YEAR)","v":1.4936689852161029},{"$f":"IF(W39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.7,4873330.3171327086,1672508.0371898974,null,null,null,null,"y",null,"y",null,null,null,"",null,null,"","","","",109515,"",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142119,null,"","","","",1288812.3170923777,"",383695.72009751981,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P31","v":1007},null,null,"Brooks Road - Sarina Beach Rd to Place Ave",null,null,null,null,null,{"$f":"IF(J40=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J40,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1798708.5066162574,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P40,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,2378792,{"$f":"'LGIP SOW as at Aug 17'!R31","v":2024},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W40-YEAR)","v":1.2386130757445246},{"$f":"IF(W40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.5653133752945152},0.8,589280.57513529377,333128.19092522608,null,null,null,null,null,null,null,null,null,"y","",null,null,"","","","","","","","","",31069,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31069,null,"","","","","","","","","",333128.19092522608,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P34","v":1012},null,null,"Beaconsfield Road - At Holts Rd Intersection",null,null,null,null,null,{"$f":"IF(J41=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J41,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,4295572.9019211326,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P41,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,5310402,{"$f":"'LGIP SOW as at Aug 17'!R34","v":2019},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W41-YEAR)","v":1.0835547808514308},{"$f":"IF(W41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80743667691115995},0.8,1150822.2950685995,929216.12964546436,"y","y","y",null,null,null,null,null,null,null,"",null,null,13661,51702,110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175373,null,72382.98681716506,273943.7218667058,582889.42096159351,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P35","v":1014},null,null,"Beaconsfield Road - At Nicklin Dr",null,null,null,null,null,{"$f":"IF(J42=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J42,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,4770086.9565217402,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P42,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,6308440,{"$f":"'LGIP SOW as at Aug 17'!R35","v":2026},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W42-YEAR)","v":1.3066809979924985},{"$f":"IF(W42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0.7,2472935.6024927394,1212200.2892398904,"y","y","y",null,null,null,null,null,null,null,"",null,null,13661,51702,110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175373,null,94426.554551191701,357370.74324029818,760402.99144840054,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P36","v":1015},null,null,"Beaconsfield Road - Holts Rd to Nicklin Dr",null,null,null,null,null,{"$f":"IF(J43=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J43,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,4613160.1449275361,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P43,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,6366161,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W43-YEAR)","v":1.4936689852161029},{"$f":"IF(W43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.7,2852681.1721776999,979029.09869131597,"y","y","y",null,null,null,null,null,null,null,"",null,null,13661,51702,110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175373,null,76263.258980698665,288629.16446966416,614136.6752409531,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P39","v":1018},null,null,"Beaconsfield Road - At Norris Rd",null,null,null,null,null,{"$f":"IF(J44=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J44,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J44,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,4422095.6521739131,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P44,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,6102492,{"$f":"'LGIP SOW as at Aug 17'!R39","v":2028},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W44-YEAR)","v":1.3784895896471563},{"$f":"IF(W44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.425044001453799},0.6,3364888.6771620214,1430225.7477875261,"y","y","y",null,null,null,null,null,null,null,"",null,null,13661,51702,110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175373,null,111410.0456770734,421647.18407115503,897168.51803929766,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P40","v":1019},null,null,"Beaconsfield Road - Norris Rd to Glenpark St",null,null,null,null,null,{"$f":"IF(J45=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J45,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J45,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,4500643.4782608701,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P45,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,6210888,2030,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W45-YEAR)","v":1.4542444190165642},{"$f":"IF(W45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0.6,3612859.6844547801,1331549.4561477266,"y","y","y",null,null,null,null,null,null,null,"",null,null,13661,51702,110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175373,null,103723.47579407373,392556.26568371279,835269.71466994018,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,1030,null,null,"Boundary Rd West - Bernborough Ave to Rainlover St",null,null,null,null,null,{"$f":"IF(J46=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J46,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,90737.240075614376,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P46,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,120000,2022,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W46-YEAR)","v":1.1740909631059921},{"$f":"IF(W46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0,140890.91557271907,91854.39417089893,null,null,null,null,"","y",null,null,null,null,"",null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",91854.39417089893,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P41","v":1031},null,null,"Glenpark Street - Beaconsfield Rd to Bedford Rd",null,null,null,null,null,{"$f":"IF(J47=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J47,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,6755523.9130434785,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P47,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,9322623,2030,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W47-YEAR)","v":1.4542444190165642},{"$f":"IF(W47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0.6,5422948.9873381844,1998672.9088530159,"y","y","y",null,null,null,null,null,null,null,"",null,null,13661,51702,110010,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175373,null,155690.27505853836,589232.01823267341,1253750.6155618043,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!P43","v":1035},null,null,"Boundary Road West - Cowley’s Rd to Bernborough Ave",null,null,null,null,null,{"$f":"IF(J48=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J48,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1686016.5824064715,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P48,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,2084338,{"$f":"'LGIP SOW as at Aug 17'!R43","v":2021},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W48-YEAR)","v":1.1431014819308472},{"$f":"IF(W48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70013338687699356},0.6,953043.94265791122,667257.88341568667,null,null,null,null,null,"y",null,null,null,null,"",null,null,"","","","","",21160,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21160,null,"","","","","",667257.88341568667,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,1065,null,null,"Shoal Point Rd/ Royal Sands Bvd intersection",null,null,null,null,null,{"$f":"IF(J49=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J49,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J49,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,4016245.6521739135,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P49,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,5542419,2030,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W49-YEAR)","v":1.4542444190165642},{"$f":"IF(W49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0.4,4836019.1391608203,1782355.0364761434,null,"y","",null,null,null,null,null,null,null,"",null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1782355.0364761434,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,1067,null,null,"Norwood parade Extension to McCreadys Creek",null,null,null,null,null,{"$f":"IF(J50=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J50,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J50,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1820020.2224469164,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P50,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,2250000,2019,{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W50-YEAR)","v":1.0835547808514308},{"$f":"IF(W50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80743667691115995},0,2437998.2569157192,1968529.2108792288,null,"y",null,null,null,null,null,null,null,null,"",null,null,"",51702,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51702,null,"",1968529.2108792288,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"12a",null,null,"Paradise/George Intersection",null,null,null,null,null,{"$f":"IF(J51=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J51,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J51,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1104253.993933266,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P51,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,1365134,{"$f":"'LGIP SOW as at Aug 17'!R8","v":2018},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W51-YEAR)","v":1.0549549520999999},{"$f":"IF(W51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86710624733489461},0.7,432046.46207402443,374630.18640332518,null,null,null,null,"y",null,"y",null,null,null,"",null,null,"","","","",109515,"",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142119,null,"","","","",288685.00949176506,"",85945.176911560135,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"12b",null,null,"George St Realignment",null,null,null,null,null,{"$f":"IF(J52=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J52,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J52,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1890209.1001011124,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P52,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,2336771,{"$f":"'LGIP SOW as at Aug 17'!R9","v":2021},{"$f":"(1+PPI)^('Future Trunk Assets - Transport'!W52-YEAR)","v":1.1431014819308472},{"$f":"IF(W52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70013338687699356},0.7,801349.91790990846,561051.83209986496,null,null,null,null,"y",null,"y",null,null,null,"",null,null,"","","","",109515,"",32604,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142119,null,"","","","",432339.03554357059,"",128712.79655629436,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N53*H53)","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,{"$f":"IF(#REF!=\"y\",AP$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AP$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AQ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AQ$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AR$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AR$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AS$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AS$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AT$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AT$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AU$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AU$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AV$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AV$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AW$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AW$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AX$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AX$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AY$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AY$16,\"\"))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"y\",AZ$16,IF(AND(#REF!>0,#REF!<=1),#REF!*AZ$16,\"\"))","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[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":"LGIP SOW as at Aug 17","index":13,"n_rows":61,"n_cols":27,"rows_kept":61,"cut":false,"hidden":true,"merged":[[29,3,29,4],[3,8,3,13],[3,1,3,6],[60,22,60,24],[49,15,49,18],[3,22,3,26],[4,26,5,26],[3,15,3,19]]}
[]
[]
[]
[null,"Table 3.2.1—Water supply network schedule of works",null,null,null,null,null,null,"Table 3.2.2—Sewerage network schedule of works",null,null,null,null,null,null,"Table 3.2.3—Transport network schedule of works",null,null,null,null,null,null,"Table 3.2.4—Stormwater network schedule of works"]
[null,"Column 1","Column 2","Column 3","Column 4","Percent Renewal",null,null,"Column 1","Column 2","Column 3","Column 4","Percent Renewal",null,null,"Column 1","Column 2","Column 3","Column 4","Column 4","% renewal",null,"Column 1","Column 2","Column 3","Column 4","% renewal"]
[null,"Map reference","Trunk infrastructure","Est timing","Est Cost",null,null,null,"Map reference","Trunk infrastructure","Est timing","Est Cost",null,null,null,"Map reference","Trunk infrastructure","Est timing","Est Cost","Est Cost",null,null,"Map reference","Trunk infrastructure","Est timing","Est Cost"]
[null,"W-SB-N-1","WMT-Anzac Street to new Sarina Reservoir 2",2019,203568,0,null,null,"S-MN-N-1,2,3,4,5,6,7,8,9,10,11","Prawn Farm SPS Catchment (Eimeo) Sewer Main",2022,1421175,0.5,null,null,10,"Archibald Street - At Paradise Street",2032,{"$f":"T7/2","v":3715804},7431608,60,null,"BAK-26","Bakers Creek Catchment - Ooralea - Land Acquisition & Construction - Ferris Gully - 3350 to 4200",2017,3889211,0]
[null,null,"WMR-Beagrie Street towards Mill St FF Augmentation",2021,21965,0.5,null,null,null,"SRM-MaGuire St 100mm Rising Main",2019,284347,0.9,null,null,12,"Paradise Street - George St to Henman St",2018,{"$f":"T8/2","v":1365133.5},2730267,70,null,"KEL-4","Kellys Road Catchment - BCKR Reach A1-4 Kelly Country Estate",2025,437637,0]
[null,null,"WMR- Millenium Dr 2021 FF augmentation",2021,55902,0.5,null,null,"S-MM-P-4","SPS- Upgrade of PSMA10",2020,124515,0.2,null,null,12,"Paradise Street - George St to Henman St",2021,2336771,4673542,70,null,"KEL-2","Kellys Road Catchment - BCKR Reach A1-2 Downstream Kellys Rd Sth",2015,300000,0]
[null,null,"WMR-Cemetery Road main augmentation",2021,52998,0.5,null,null,"S-MM-P-6","SPS- Upgrade of PSMI03",2020,179331,0.5,null,null,13,"Bridge Road  - At Paradise Street",2022,3681783,7363566,60,null,"PIO-1","Pioneer River - Levee Construction"," 2018-19 ",2401608,0]
[null,null,"WMR-Hans Christian Street FF Augmentation",2021,93897,0.5,null,null,"S-MM-P-5","SPS- Upgrade of PSMI01",2020,232994,0.5,null,null,14,"Paradise Street - At Webberley St",2024,5185443,10370886,60,null,"BAK-19","Bakers Creek Catchment - Ooralea - Land Acquisition & Construction - Ferris Gully - East of Connors",2016,122850,0]
[null,null,"WMR-Kathleen Street FF Augmentation",2021,57353,0.5,null,null,"S-MM-P-7","SPS- Upgrade of PSMI04 Mirani no 4",2020,133465,0.5,null,null,19,"Milton/Archibald Intersection - Milton Street at Archibald",2020,6078398,12156796,60,null,"BAK-16","Bakers Creek Catchment - Ooralea - Land Acquisition & Construction - Ferris Gully - 500 to 1350",2030,3389826,0]
[null,null,"WMR- Bell Street Main Augmentation",2021,138498,0.5,null,null,"S-MN-P-7","SPS-Symons Farm SPS (PSRV02) Upgrade","2022-2023",618217,0.5,null,null,20,"Bridge Road - At Milton Street",2025,6123363,12246726,50,null,"SHE-6","Shellgrit Creek - Goldsmith Street Culvert Replacement",2020,851511,80]
[null,"W-SB-N-2","WMT- Leslie Street Main Augmentation",2021,94141,0.5,null,null,"S-MN-P-11","SPS-Lindwall St PS upgrade",2021,800000,0.25,null,null,22,"Milton Street - At East Boundary Rd",2018,2293020.5,4586041,60,null,"BAK-27","Bakers Creek Catchment - Milton Street Trunk Drainage South of Football",2030,2242789,0]
[null,null,"WMR- Nicholson Street to Brooks Road main augmentations",2026,532640,0.5,null,null,"S-MN-T-1","STP-Augmentation of Bucasia STP (MNWRF) (STP-Northern Sewerage Strategy)","2019-2021",29839780,0.4,null,null,25,"East Boundary Road - Connors Rd to Success St",2027,7629714.5,15259429,60,null,"BAK-15","Bakers Creek Catchment - Ooralea - Land Acquisition & Construction - Ferris Gully - 1650 to 3250 - Bruce Hwy to Schmidtkes",2031,11564615,60]
[null,null,"WMR-Corner of Brooks Road and Sarina Beach Rd main augmentation",2026,85183,0.5,null,null,null,"SPS-Dump Rd PS (PSBU01A) Upgrade Stage 2",2022,647360,0.2,null,null,27,"Bedford Road - At Andergrove Rd",2029,2384981,4769962,80,null,"MCS1","McCreadys Creek Catchment - MCS1",2017,692961,0]
[null,null,"WMR- Anzac Street to Bell Street main augmentations",2026,98608,0.5,null,null,"S-MN-P-18","SPS-Prawn Farm PS (PSEI01) Upgrade Stage 2",2022,1445610,0.25,null,null,29,"Glenpark Street - Overpass","2029-31",34189413.5,68378827,20,null,"KEL-8","Walkerston - Bold Street Walkerston Stage 1",2018,1132035,0]
[null,null,"WMR-Hans Christian Street Main Augmentation",2031,55902,0.5,null,null,"S-MN-P-3","SPS - Darcy Bvd (PSBE11)",2022,98875,0.5,null,null,30,"Glenpark Street - Malcomson St to High St","2031-22",53497448,106994896,0,null,"KEL-8","Walkerston - Bold Street Walkerston Stage 2",2018,660582,0]
[null,null,"WMR-63356- Leslie Street- Reservoir, Sarina",2031,96558,0.5,null,null,null,"Prawn Farm SPS Catchment (Eimeo) - 90.9m of DN375",2022,62378,0.5,null,null,49,"Archibald/Central Park - Intersection Upgrade - Design, Services and Land acquisition only","2028-29",8180194.5,16360389,70,null,"BAK-1","Bakers Creek Catchment - Ooralea - Culverts - Bound3 a,b,c,e,f",2018,1292799,0]
[null,"W-MK-N-6","WMR- Anzac Street to Bruce Hwy main augmentations",2031,102119,0.5,null,null,"S-MN-N-21","SRM - Symons Farm PS Catchment (Rural View)",2022,2144946,0.5,null,null,51,"Phillip Street - to Stuart Hindle Dr",2021,2939596,5879192,0,null,"BAK-8","Bakers Creek Catchment - Ooralea - Culverts - Schmid3 a,b,c,e,f,g",2017,1109760,0]
[null,null,"WMR-Bruce Hwy/Broad Street Crossing from Anzac Street",2031,76472,0.5,null,null,null,"Bold St SPS - Program of works for Bold St SPS Upgrade",2022,195000,0.5,null,null,54,"Kellys Road - Upgrade of 450m of Kellys Road South",2025,2288215,4576430,80,null,"BAK-17","Bakers Creek Catchment - Ooralea - Land Acquisition & Construction - Ferris Gully - 4300 to 4700",2017,3904502,0]
[null,"W-MK-N-12","WMT-Hospital to Swayne Street main augmentation",2031,36783,0.5,null,null,"S-MS-P-11","SPS-Temples Lane SPS Augmentation (Stage 1)",2019,900000,0.25,null,null,68,"South West link Road - Plantation Palms Intersection Eimeo Rd - Upgrade Minor Collector to Sub arterial - Stage 1",2024,609946.5,1219893,0,null,"BAK-3","Bakers Creek Catchment - Ooralea - Culverts - Cowley’s 1 a,b",2018,104040,0]
[null,null,"WMR-Melba St, Armstrong Beach FF Augmentation",2031,24200,0.5,null,null,null,"SPS - Plantation Palms (PSRV03)",2021,444293,0.5,null,null,70,"Chenoweth Drive  - W bdry Blacks Beach Cove - Bondi Road - Upgrade Minor Collector to Subarterial",2025,5120350,10240700,0,null,"SAN-5","Sandfly Creek - Victoria Street Underground Master Drainage",2019,1124880,0]
[null,null,"New Shoal Pt Valve (New_Shoal_Pt_Valve)",2023,30479,0,null,null,"S-MN-P-2","SPS - Bucasia SPS (PSSH11)",2024,268687,0.5,null,null,71,"Reed Street  - Rosewood Dr to McCreadys Ck",2027,6825942.5,13651885,80,null,"BAK-18","Bakers Creek Catchment - Ooralea - Land Acquisition & Construction - Ferris Gully - 4800 to 5050",2019,928529,0]
[null,null,"New Shoal Point Water Main (AUG1_WPH_23)",2023,118956,0,null,null,null,"Prawn Farm SPS Catchment (Eimeo) - 88.5m of DN375",2026,60731,0.5,null,null,73,"Dawson Bvd  - N bdry Richmond Hills Stg 1 - N bdry Richmond Hills Development - Upgrade Minor Collector to Subarterial","2021-25",3484398.5,6968797,60,null,"MCS2","McCreadys Creek Catchment - MCS2",null," -   ",0]
[null,"W-MK-S-2","New Reservoir at Shoal Point (New_Shoal_Pt_Res)",2023,1689402,0,null,null,"S-MS-T-1","SLP - Augmentation of existing gravity main at Bakers Creek",2019,290000,0.5,null,null,83,"Reed Street - Extension to McCready Ck Bridge","2027-28",10215267.5,20430535,0,null,"MCS3","McCreadys Creek Catchment - MCS3",2018,4127365,0]
[null,"W-MK-P-1","New Booster Pump Station (Bovey's Road)",2026,197016,0,null,null,"S-MS-N-3","SLP-City Centre Macalister st upgrade",2019,511632,0.5,null,null,98,"Connors Road - At Farrelly Rd",2024,1219893.5,2439787,60,null,"SM-1","South Mackay Main Drainage - BCSMMD Boundary Rd Culvert",null," -   ",0]
[null,"W-MK-P-4","New Booster Pump Station at (Shoal Point)",2026,150531,0,null,null,"S-MM-N-2","CSRM- New DN200 Rising Main from PSMA14",2020,74960,0,null,null,100,"Juliet Street - At George St and Evan St",2031,10875524.5,21751049,70,null,"REL-1","Reliance Creek Catchment - Rural View",2024,1366281,0]
[null,"TOTAL",null,null,{"$f":"SUM(E7:E28)","v":4013171},null,null,null,"S-MM-P-1","CSPS- New Pump PSMA14",2020,814476,0,null,null,1001,"Ball Bay Road - CH 700 to Halliday Bay Rd",2022,2822605.5,5645211,80,null,"BAK-5","Bakers Creek Catchment - Ooralea - Culverts - Cowley’s 8 a,b,f",2018,412890,0]
[null,null,null,"$4,013,171.00",null,null,null,null,"S-MN-P-13","SPS-Mulherin Dr PS Upgrade",2020,476150,0,null,null,1005,"Cape Hillsborough Road - CH1450 to 3170",2018,2496960,4993920,80,null,"BAK-4","Bakers Creek Catchment - Ooralea - Culverts - Cowleys7 a,b,e,f",2019,501445,0]
[null,null,null,null,null,null,null,null,"S-MN-N-23","SRM-Upgrade Rising Main from Mulherin Dr PS",2020,1014360,0.2,null,null,1007,"Brooks Road - Sarina Beach Rd to Place Ave",2024,2378792,4757584,80,null,"SAN-6","Sandfly Creek - Victoria Street Underground Master Drainage",2022,2178250,0]
[null,null,null,null,null,null,null,null,"S-MS-N-2","SLP-City Centre GREGORY st upgrade",2020,430951,0.5,null,null,1008,"Connors Rd - Farrellys Rd to Stockroute Rd",2034,6246267,12492534,40,null,"KEL-1","Kellys Road Catchment - BCKR Reach A1-1 Upstream Kellys Rd Sth",2022,575912,0]
[null,null,null,null,null,null,null,null,null,"SLP-City Centre GORDON st upgrade",2020,541149,0.5,null,null,1009,"Brooks Road, Sarina - Chn 0.76 to 2.25 km","2032-33",4681913.5,9363827,80,null,"SM-2","South Mackay Main Drainage - South Mackay Main Drain",2022,412195,0]
[null,null,null,null,null,null,null,null,"S-MS-N-11","SLP-Temples Lane and The Waters shared Rising Main",2021,1990000,0.5,null,null,1012,"Beaconsfield Road - At Holts Rd Intersection",2019,5310402,10620804,80,null,"KEL-9","Kellys Road Catchment - BCKR Kellys Road South Culverts",2022,1618279,0]
[null,null,null,null,null,null,null,null,"S-MN-P-6","SPS - New SPS for Explorer Estate East SPS catchment (Rural View)",2021,269360,0,null,null,1014,"Beaconsfield Road - At Nicklin Dr",2026,6308440,12616880,70,null,"MCC-1","McCreadys Creek Catchment - Beaconsfield Road Culvert",2022,1350373,0]
[null,null,null,null,null,null,null,null,null,"SRP - Dump Rd SPS Catchment (Rural View)",2021,272813,0.5,null,null,1015,"Beaconsfield Road - Holts Rd to Nicklin Dr","2030-31",6366160.5,12732321,70,null,"SHE-2","Shellgrit Creek - Absolon Street Drainage Study",2022,2474330,0]
[null,null,null,null,null,null,null,null,null,"SRP - Dump Rd SPS Catchment (Rural View)",2021,60543,0.5,null,null,1016,"Grasstree Road - Chn 9.40 to 9.64 km",2030,742718.5,1485437,80,null,"MCC-2","McCreadys Creek Catchment - Broomdykes Drive",2022,450512,40]
[null,null,null,null,null,null,null,null,"S-MS-N-5","Bold St SPS - Program of works for Bold St SPS Upgrade",2022,2691000,0.5,null,null,1017,"Beaconsfield Road - Nicklin Dr to Norris Rd",2033,7236528.5,14473057,60,null,"SHE-7","Shellgrit Creek - Harney St Drain Linning",null," -   ",40]
[null,null,null,null,null,null,null,null,"S-MN-P-14","SPS-New Richmond Pump Station",2022,282480,0,null,null,1018,"Beaconsfield Road - At Norris Rd",2028,6102492.5,12204985,60,null,"MCC-5","McCreadys Creek Catchment - Mt Pleasant ",2024,1323584,0]
[null,null,null,null,null,null,null,null,null,"SRP-Gravity Mains from New Richmond Pump Station to New Dawson Bvd Pump Station",2022,91137,0,null,null,1019,"Beaconsfield Road - Norris Rd to Glenpark St","2029-30",6210888.5,12421777,60,null,"KEL-3","Kellys Road Catchment - BCKR Reach A3-1 Upstrm Kelly Country Drain",2025,1314161,0]
[null,null,null,null,null,null,null,null,null,"SPS - Schmidtkes Rd SPS upgrade (Stage 2)",2022,420000,0.5,null,null,1031,"Glenpark Street - Beaconsfield Rd to Bedford Rd","2028-30",9322622,18645244,60,null,"WAL-1","Walkerston - Dutton Street Walkerston",2026,497280,0]
[null,null,null,null,null,null,null,null,null,"SRP-Gravity Mains from Bergmans Road PS to Greenmount PS",2026,335806,0.5,null,null,1033,"Walkerston Homebush Road - ",2032,1560638,3121276,80,null,"SHE-5","Shellgrit Creek - Dennis Street Drain",2026,248640,0]
[null,null,null,null,null,null,null,null,"S-MS-P-4","SPS-Connors Road SPS Augmentation",2023,330000,0.1,null,null,1035,"Boundary Road West - Cowley’s Rd to Bernborough Ave",2021,2084338,4168676,60,null,"KEL-6","Kellys Road Catchment - BCKR Reach A2-1Upstrm Kellys Rd Sth",2025,1302907,0]
[null,null,null,null,null,null,null,null,"S-MS-P-3","SPS-Boundary Road SPS Upgrade",2023,203000,0.5,null,null,1037,"Campwin Beach Road - Chn 0.0 to 1.0 km",2022,2300019,4600038,70,null,"SAR-1","Sarina - Broad Street/ Beach Rd Drainage Study",2028,5262255,0]
[null,null,null,null,null,null,null,null,"S-MS-P-9","SPS-New Pleystowe Pump Station (Walkerston)",2024,805710,0,null,null,"1036(1065)","Shoal Point Road - Kemp St to Royal Sands Bvd","2031-36",10081845,20163690,40,null,"REL-3","Reliance Creek Catchment - Interim Shoal Point Road Drainage"," 2021-23 ",3167034,0]
[null,null,null,null,null,null,null,null,null,"SRM-Rising Main from New Pleystowe PS",2024,647350,0,null,null,"23(1063)","Milton Street - Boundary Road  to Farrellys Lane (North) - Upgrade Arterial to Collector","2032-33",14108444,28216888,60,null,"KEL-7","Kellys Road Catchment - BCKR Reach A2-2 Upstrm Channel",2019,839416,0]
[null,null,null,null,null,null,null,null,null,"SPS-Temples Lane SPS Augmentation (Stage 2)",2025,305000,0.25,null,null,"32(33)","Malcomson Street - At Charles Hodge Ave",2026,6972179,13944358,60,null,"APS-1","Apsley Creek - Keeleys Road ",2027,1221733,0]
[null,null,null,null,null,null,null,null,"S-MS-N-8","SRM-Gordon Street SPS Rising Main Relocation",2026,1554504,0.6,null,null,"64(65)","Golflinks Road - Eaglemount Rd to Kerisdale",2021,9120254.5,18240509,60,null,"SAR-2","Sarina - Broad Street/ East street Drainage Study",2028,2656712,0]
[null,null,null,null,null,null,null,null,"S-MM-P-3","SPS- Upgrade of PSMA08","2026-27",148269,0.5,null,null,null,null,null,null,null,null,null,"REL-2","Reliance Creek Catchment - Final Shoal Point Road Drainage",2028,2367207,0]
[null,null,null,null,null,null,null,null,null,"CSPS- Upgrade of PSMI08","2026-27",220738,0.5,null,null,"TOTAL",null,null,null,null,null,null,"VIN-1","Vines Creek - Gaylard Street drain catchment",2029,2803181,0]
[null,null,null,null,null,null,null,null,"S-MM-N-1","CSRM- New DN150 Duplicate Rising Main from PSMI01/PSMI08 to Mirani WWTP",2026,242388,0,null,null,null,null,null,null,null,null,null,"MIR-1","Mirani - Walz Lane Outlet ",2029,7273641,0]
[null,null,null,null,null,null,null,null,"S-MS-P-10 - S-MS-P-10","SPS-new Stockroute Rd SPS and rising main",2026,500000,0.25,null,null,null,null,null,null,null,null,null,"VIN-2","Vines Creek - Gaylard Street drain catchment",2030,6183664,0]
[null,null,null,null,null,null,null,null,"S-MN-N-27","Western Rising Main - New Regional Mackay-Bucasia Road Pump Station","2031-33",58141902,0,null,null,null,null,null,null,null,null,null,"BUC-1","Bucasia - Shoal Point - Brampton Av/St Bees Av/Kemp St",2030,3449044,0]
[null,null,null,null,null,null,null,null,"S-MN-P-4","SPS - Denman Ave SPS (PSSH13) Emergency storage",2031,58099,0.5,null,null,null,null,null,null,null,null,null,"BUC-6","Bucasia - Shoal Point - Waverley Street South",2030,2587491,0]
[null,null,null,null,null,null,null,null,null,"SPS - Symons Farm (PSRV02) Emergency storage",2031,98538,0.5,null,null,null,null,null,null,null,null,null,"BUC-2","Bucasia - Shoal Point - Downie St to Elizabeth Dr",2030,1167129,0]
[null,null,null,null,null,null,null,null,null,"Mirani Liquid Stream Upgrade","2017-2019",15300888,0.6,null,null,null,null,null,null,null,null,null,"BUC-4","Bucasia - Shoal Point - Shoal Point Road",2030,813454,0]
[null,null,null,null,null,null,null,null,null,"Mirani Effluent Dam","2017-18",3466000,0.4,null,null,null,null,null,null,null,null,null,"BUC-7","Bucasia - Shoal Point - Williams  Avenue",2030,673398,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUC-3","Bucasia - Shoal Point - Esplanade",2030,111761,0]
[null,null,null,null,null,null,null,null,"TOTAL",null,null," $132,490,907",null,null,null,null,null,null,null,null,null,null,"BUC-5","Bucasia - Shoal Point - Shoal Point Road",2033,1125852,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,null,"$98,007,511"]

{"sheet":"Future Trunk Asset - Stormwater","index":14,"n_rows":114,"n_cols":99,"rows_kept":114,"cut":false,"hidden":true,"merged":[[12,90,13,90],[12,79,13,79],[12,80,13,80],[12,81,13,81],[12,82,13,82],[12,83,13,83],[12,84,13,84],[12,85,13,85],[12,86,13,86],[12,87,13,87],[12,88,13,88],[12,89,13,89],[12,97,13,97],[12,98,13,98],[12,91,13,91],[12,92,13,92],[12,93,13,93],[12,94,13,94],[12,95,13,95],[12,96,13,96],[12,75,13,75],[12,76,13,76],[12,77,13,77],[12,78,13,78],[12,66,13,66],[12,68,13,68],[12,69,13,69],[12,70,13,70],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,74,13,74],[12,65,13,65],[12,54,13,54],[12,55,13,55],[12,56,13,56],[12,57,13,57],[12,58,13,58],[12,59,13,59],[12,60,13,60],[12,61,13,61],[12,62,13,62],[12,63,13,63],[12,64,13,64],[12,53,13,53],[12,44,13,44],[12,45,13,45],[12,46,13,46],[12,47,13,47],[12,48,13,48],[12,49,13,49],[12,50,13,50],[12,51,13,51],[12,52,13,52],[6,4,7,12],[12,28,13,28],[12,29,13,29],[12,42,13,42],[12,43,13,43],[12,36,13,36],[12,37,13,37],[12,38,13,38],[12,39,13,39],[12,40,13,40],[12,41,13,41],[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],[11,28,11,34],[12,1,12,5],[12,6,12,8],[12,9,12,12],[12,13,12,21],[12,22,12,27],[12,34,13,34],[6,1,6,3]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Stormwater"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Insert references to relevant data sources which support the scope, values and timing entered in the Spreadsheet below"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Stormwater'!$C8","v":"Paget East a)"},{"$f":"'Catchment Demand - Stormwater'!$C9","v":"Paget West a)"},{"$f":"'Catchment Demand - Stormwater'!$C10","v":"Walkerston South a)"},{"$f":"'Catchment Demand - Stormwater'!$C11","v":"Mackay General b)"},{"$f":"'Catchment Demand - Stormwater'!$C12","v":"Sarina c)"},{"$f":"'Catchment Demand - Stormwater'!$C13","v":"Mirani/Marian c)"},null,null,{"$f":"AC13","v":"Paget East a)"},"Paget West a)","Walkerston South a)","Mackay General b)","Sarina c)","Mirani/Marian c)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS",null,{"$f":"AC13","v":"Paget East a)"},"Paget West a)","Walkerston South a)","Mackay General b)","Sarina c)","Mirani/Marian c)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Asset Name","Description","Unit Rate Type (*)","Length/unit (*)","asset type/name","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AC15+1","v":2},{"$f":"AD15+1","v":3},4,5,6,{"$f":"#REF!+1","v":{"$error":"#REF!"}}]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Chanel, Detention Basin, GPT. SQUID etc",null,null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AC13,stormcatch,6,FALSE),\"\")","v":336},275,66,4470,149,222,"",null,{"$f":"AC16","v":336},275,66,4470,149,222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ17:BQ79)","v":4178935.1665803813},501485.30264224717,10090507.725547792,71006414.436995253,1595439.1273487126,2633311.4103734093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU17:CU79)","v":0}]
[]
[null,null,"APS-1",null,null,"Aspley Creek (Keeleys Road) - Culvert - Drainage upgrade",null,null,null,null,null,{"$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},{"$f":"IF(G18=SWTYPE1,VLOOKUP(I18,SWUnitrates1,2,FALSE),IF(G18=SWTYPE2,VLOOKUP(I18,SWUnitrates2,2,FALSE),0))","v":0},{"$f":"(V18/((1+T18)*(1+U18)))","v":885313.76811594213},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P18,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R18=\"\",1,VLOOKUP(R18,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W18=\"\",\"\",IF(W18<=YEAR+5,0.075,IF(AND(W18>YEAR+5,W18<=YEAR+10),0.15,IF(AND(W18>YEAR+10,W18<=YEAR+20),0.2,IF(W18>YEAR+20,0.25,\"\")))))","v":0.2},0.15,1221733,2027,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W18-YEAR)","v":1.3421051198480749},{"$f":"IF(W18<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W18-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W18-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.45645475316123479},0,{"$f":"IFERROR((V18*X18*(1-Z18)+(M18*((1+Landind)^(W18-YEAR)))),0)","v":1639694.1143873481},{"$f":"IFERROR(AA18*Y18,0)","v":748446.17224260641},null,null,null,"y",null,null,null,null,{"$f":"IF(AC18=\"y\",AK$16,IF(AND(AC18>0,AC18<=1),AC18*AK$16,\"\"))","v":""},{"$f":"IF(AD18=\"y\",AL$16,IF(AND(AD18>0,AD18<=1),AD18*AL$16,\"\"))","v":""},{"$f":"IF(AE18=\"y\",AM$16,IF(AND(AE18>0,AE18<=1),AE18*AM$16,\"\"))","v":""},{"$f":"IF(AF18=\"y\",AN$16,IF(AND(AF18>0,AF18<=1),AF18*AN$16,\"\"))","v":4470},{"$f":"IF(AG18=\"y\",AO$16,IF(AND(AG18>0,AG18<=1),AG18*AO$16,\"\"))","v":""},{"$f":"IF(AH18=\"y\",AP$16,IF(AND(AH18>0,AH18<=1),AH18*AP$16,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK18:BN18)","v":4470},null,{"$f":"IF(AK18=\"\",\"\",(AK18/$BO18)*$AB18)","v":""},{"$f":"IF(AL18=\"\",\"\",(AL18/$BO18)*$AB18)","v":""},{"$f":"IF(AM18=\"\",\"\",(AM18/$BO18)*$AB18)","v":""},{"$f":"IF(AN18=\"\",\"\",(AN18/$BO18)*$AB18)","v":748446.17224260641},{"$f":"IF(AO18=\"\",\"\",(AO18/$BO18)*$AB18)","v":""},{"$f":"IF(AP18=\"\",\"\",(AP18/$BO18)*$AB18)","v":""},{"$f":"IF(AQ18=\"\",\"\",(AQ18/$BO18)*$AB18)","v":""},{"$f":"IF(AR18=\"\",\"\",(AR18/$BO18)*$AB18)","v":""},{"$f":"IF(AS18=\"\",\"\",(AS18/$BO18)*$AB18)","v":""},{"$f":"IF(AT18=\"\",\"\",(AT18/$BO18)*$AB18)","v":""},{"$f":"IF(AU18=\"\",\"\",(AU18/$BO18)*$AB18)","v":""},{"$f":"IF(AV18=\"\",\"\",(AV18/$BO18)*$AB18)","v":""},{"$f":"IF(AW18=\"\",\"\",(AW18/$BO18)*$AB18)","v":""},{"$f":"IF(AX18=\"\",\"\",(AX18/$BO18)*$AB18)","v":""},{"$f":"IF(AY18=\"\",\"\",(AY18/$BO18)*$AB18)","v":""},{"$f":"IF(AZ18=\"\",\"\",(AZ18/$BO18)*$AB18)","v":""},{"$f":"IF(BA18=\"\",\"\",(BA18/$BO18)*$AB18)","v":""},{"$f":"IF(BB18=\"\",\"\",(BB18/$BO18)*$AB18)","v":""},{"$f":"IF(BC18=\"\",\"\",(BC18/$BO18)*$AB18)","v":""},{"$f":"IF(BD18=\"\",\"\",(BD18/$BO18)*$AB18)","v":""},{"$f":"IF(BE18=\"\",\"\",(BE18/$BO18)*$AB18)","v":""},{"$f":"IF(BF18=\"\",\"\",(BF18/$BO18)*$AB18)","v":""},{"$f":"IF(BG18=\"\",\"\",(BG18/$BO18)*$AB18)","v":""},{"$f":"IF(BH18=\"\",\"\",(BH18/$BO18)*$AB18)","v":""},{"$f":"IF(BI18=\"\",\"\",(BI18/$BO18)*$AB18)","v":""},{"$f":"IF(BJ18=\"\",\"\",(BJ18/$BO18)*$AB18)","v":""},{"$f":"IF(BK18=\"\",\"\",(BK18/$BO18)*$AB18)","v":""},{"$f":"IF(BL18=\"\",\"\",(BL18/$BO18)*$AB18)","v":""},{"$f":"IF(BM18=\"\",\"\",(BM18/$BO18)*$AB18)","v":""},{"$f":"IF(BN18=\"\",\"\",(BN18/$BO18)*$AB18)","v":""},{"$f":"IF(SUM(BQ18:CT18)=AB18,\"\",\"ERROR\")","v":""}]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W19","v":"BAK-1"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X19","v":"Bakers Creek Catchment - Ooralea - Culverts - Bound3 a,b,c,e,f"},null,null,null,null,null,{"$f":"IF(J19=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J19,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J19,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(V19/((1+T19)*(1+U19)))","v":1045742.3660262893},{"$f":"P18","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P19,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,1292799,2018,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W19-YEAR)","v":1.0549549520999999},{"$f":"IF(W19<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W19-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W19-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86710624733489461},0,1363844.7071199277,{"$f":"IFERROR(AA19*Y19,0)","v":1182598.265938319},null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK19:BN19)","v":4470},null,"","","",1182598.265938319,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W15","v":"BAK-15"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X15","v":"Bakers Creek Catchment - Ooralea - Land Acquisition & Construction - Ferris Gully - 1650 to 3250 - Bruce Hwy to Schmidtkes"},null,null,null,null,null,{"$f":"IF(J20=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J20,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J20,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(V20/((1+T20)*(1+U20)))","v":8380155.7971014502},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P20,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,11564615,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W20-YEAR)","v":1.4936689852161029},{"$f":"IF(W20<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W20-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W20-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.6,{"$f":"IFERROR((V20*X20*(1-Z20)+(M20*((1+Landind)^(W20-YEAR)))),0)","v":6909482.7005859688},2371307.6269276612,null,"y",null,"y",null,null,null,null,"",275,"",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK20:BN20)","v":4745},null,"",137430.89513279384,"",2233876.7317948677,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W12","v":"BAK-16"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X12","v":"Bakers Creek Catchment - Ooralea - Land Acquisition & Construction - Ferris Gully - 500 to 1350"},null,null,null,null,null,{"$f":"IF(J21=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J21,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J21,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(V21/((1+T21)*(1+U21)))","v":2456395.6521739131},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P21,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,3389826,2030,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W21-YEAR)","v":1.4542444190165642},{"$f":"IF(W21<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W21-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W21-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0,4929635.5419372441,1816858.1395830291,null,"y",null,"y",null,null,null,null,"",275,"",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4745,null,"",105297.36320028093,"",1711560.7763827483,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W21","v":"BAK-17"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X21","v":"Bakers Creek Catchment - Ooralea - Land Acquisition & Construction - Ferris Gully - 4300 to 4700"},null,null,null,null,null,{"$f":"IF(J22=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J22,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J22,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,3919110.2123356932,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P22,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,4845000,2017,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W22-YEAR)","v":1.02711},{"$f":"IF(W22<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W22-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W22-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.93118539901294339},0,4976347.95,4633902.5514479931,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",4633902.5514479931,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W11","v":"BAK-19"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X11","v":"Bakers Creek Catchment - Ooralea - Land Acquisition & Construction - Ferris Gully - East of Connors"},null,null,null,null,null,{"$f":"IF(J23=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J23,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J23,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,342042.46713852382,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P23,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,422850,2016,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W23-YEAR)","v":1},{"$f":"IF(W23<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W23-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W23-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,422850,422850,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",422850,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W7","v":"BAK-26"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X7","v":"Bakers Creek Catchment - Ooralea - Land Acquisition & Construction - Ferris Gully - 3350 to 4200"},null,null,null,null,null,{"$f":"IF(J24=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J24,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J24,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,3145974.5197168863,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P24,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,3889211,2017,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W24-YEAR)","v":1.02711},{"$f":"IF(W24<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W24-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W24-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.93118539901294339},0,{"$f":"IFERROR((V24*X24*(1-Z24)+(M24*((1+Landind)^(W24-YEAR)))),0)","v":3994647.51021},{"$f":"IFERROR(AA24*Y24,0)","v":3719757.4357109596},null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",3719757.4357109596,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W14","v":"BAK-27"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X14","v":"Bakers Creek Catchment - Milton Street Trunk Drainage South of Football"},null,null,null,null,null,{"$f":"IF(J25=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J25,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J25,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,{"$f":"(V25/((1+T25)*(1+U25)))","v":1625209.4202898552},{"$f":"P24","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P25,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,2242789,2030,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W25-YEAR)","v":1.4542444190165642},{"$f":"IF(W25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0,3261563.3862817409,1202076.2865165591,"y",null,null,null,null,null,null,null,336,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,null,1202076.2865165591,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"BAK - 28",null,null,"Bakers creek _Ooralea (Ferris Gully - East Link Drain (0 to 260)",null,null,null,null,null,{"$f":"IF(J26=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J26,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J26,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,731631.95146612753,{"$f":"P25","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P26,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,904480,2016,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W26-YEAR)","v":1},{"$f":"IF(W26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0.6,361792,361792,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK26:BN26)","v":4470},null,"","","",361792,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"BAK - 29",null,null,"Bakers creek _Ooralea (Land Acquisition -Ferris Gully 350 to 1350)",null,null,null,null,null,{"$f":"IF(J27=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J27,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J27,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L27=\"\",0,L27*10000*K27)","v":0},0,420626.89585439843,{"$f":"P26","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P27,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,520000,2016,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W27-YEAR)","v":1},{"$f":"IF(W27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,520000,520000,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK27:BN27)","v":4470},null,"","","",520000,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"BAK - 30",null,null,"Bakers creek _Ooralea (Ferris Gully - Connecting Drain BR01-BR02)",null,null,null,null,null,{"$f":"IF(J28=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J28,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J28,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,317374.31749241659,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P28,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,392354,2018,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W28-YEAR)","v":1.0549549520999999},{"$f":"IF(W28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86710624733489461},0,413915.79527624336,358908.9719546219,null,"y",null,"y",null,null,null,null,"",275,"",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4745,null,"",20800.836098529195,"",338108.13585609273,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"BAK - 32",null,null,"Bakers creek _Ooralea -Ferris Gully - Culvert W Leg CQU Drain BR02",null,null,null,null,null,{"$f":"IF(J29=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J29,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J29,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L29=\"\",0,L29*10000*K29)","v":0},0,916478.05864509614,{"$f":"P28","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P29,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,1132996,2017,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W29-YEAR)","v":1.02711},{"$f":"IF(W29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.93118539901294339},0,1163711.52156,1083631.1775398082,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK29:BN29)","v":4470},null,"","","",1083631.1775398082,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"BAK - 31",null,null,"Bakers creek _Ooralea (Land Acqusition - Ferris Gully - 350 to 1350) - Second Stage",null,null,null,null,null,{"$f":"IF(J30=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J30,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J30,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2456395.6521739131,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P30,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,3389826,2031,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W30-YEAR)","v":1.4936689852161029},{"$f":"IF(W30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0,5063277.9614791609,1737697.330987172,null,"y",null,"y",null,null,null,null,"",275,"",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4745,null,"",100709.53973055264,"",1636987.7912566194,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W22","v":"BAK-3"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X22","v":"Bakers Creek Catchment - Ooralea - Culverts - Cowley’s 1 a,b"},null,null,null,null,null,{"$f":"IF(J31=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J31,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J31,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L31=\"\",0,L31*10000*K31)","v":0},0,279970.87967644091,{"$f":"P25","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P31,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,346114,2018,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W31-YEAR)","v":1.0549549520999999},{"$f":"IF(W31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86710624733489461},0,365134.67829113937,316610.56066486385,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",316610.56066486385,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W30","v":"BAK-4"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X30","v":"Bakers Creek Catchment - Ooralea - Culverts - Cowleys7 a,b,e,f"},null,null,null,null,null,{"$f":"IF(J32=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J32,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J32,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1035098.8877654198,{"$f":"P31","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P32,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,1279641,2019,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W32-YEAR)","v":1.0835547808514308},{"$f":"IF(W32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80743667691115995},0,1386561.1233235057,1119560.3057505365,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",1119560.3057505365,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W29","v":"BAK-5"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X29","v":"Bakers Creek Catchment - Ooralea - Culverts - Cowley’s 8 a,b,f"},null,null,null,null,null,{"$f":"IF(J33=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J33,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J33,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,896037.20930232573,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P33,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,1107726,2018,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W33-YEAR)","v":1.0549549520999999},{"$f":"IF(W33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86710624733489461},0,1168601.0292699244,1013301.2531219395,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",1013301.2531219395,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W20","v":"BAK-8"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X20","v":"Bakers Creek Catchment - Ooralea - Culverts - Schmid3 a,b,c,e,f,g"},null,null,null,null,null,{"$f":"IF(J34=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J34,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J34,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2002838.4226491407,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P34,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,2476009,2017,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W34-YEAR)","v":1.02711},{"$f":"IF(W34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.93118539901294339},0,2543133.6039899997,2368128.8797746529,null,"y",null,"y",null,null,null,null,"",275,"",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4745,null,"",137246.66848009054,"",2230882.2112945626,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W53","v":"BUC-1"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X53","v":"Bucasia - Shoal Point - Brampton Av/St Bees Av/Kemp St"},null,null,null,null,null,{"$f":"IF(J35=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J35,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J35,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2499307.246376812,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P35,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,3449044,2030,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W35-YEAR)","v":1.4542444190165642},{"$f":"IF(W35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0,5015752.9879425671,1848597.4398626976,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",1848597.4398626976,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W55","v":"BUC-2"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X55","v":"Bucasia - Shoal Point - Downie St to Elizabeth Dr"},null,null,null,null,null,{"$f":"IF(J36=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J36,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J36,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,845745.65217391308,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P36,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,1167129,2030,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W36-YEAR)","v":1.4542444190165642},{"$f":"IF(W36<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W36-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W36-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0,1697290.8345223835,625550.63994240446,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",625550.63994240446,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W58","v":"BUC-3"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X58","v":"Bucasia - Shoal Point - Esplanade"},null,null,null,null,null,{"$f":"IF(J37=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J37,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J37,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,80986.231884057983,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P37,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,111761,2030,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W37-YEAR)","v":1.4542444190165642},{"$f":"IF(W37<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W37-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W37-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0,162527.81051371022,59900.975016988748,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",59900.975016988748,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W56","v":"BUC-4"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X56","v":"Bucasia - Shoal Point - Shoal Point Road"},null,null,null,null,null,{"$f":"IF(J38=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J38,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J38,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,589459.4202898551,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P38,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,813454,2030,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W38-YEAR)","v":1.4542444190165642},{"$f":"IF(W38<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W38-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W38-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0,1182960.9396267002,435990.08358434128,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",435990.08358434128,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W54","v":"BUC-6"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X54","v":"Bucasia - Shoal Point - Waverley Street South"},null,null,null,null,null,{"$f":"IF(J39=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J39,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J39,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,487969.56521739135,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P39,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,673398,2030,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W39-YEAR)","v":1.4542444190165642},{"$f":"IF(W39<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W39-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W39-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0,979285.28327691625,360923.72808484343,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",360923.72808484343,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W57","v":"BUC-7"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X57","v":"Bucasia - Shoal Point - Williams  Avenue"},null,null,null,null,null,{"$f":"IF(J40=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J40,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J40,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,417327.53623188409,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P40,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,575912,2030,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W40-YEAR)","v":1.4542444190165642},{"$f":"IF(W40<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W40-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W40-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0,837516.81184466754,308673.77997677209,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",308673.77997677209,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W32","v":"KEL-1"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X32","v":"Kellys Road Catchment - BCKR Reach A1-1 Upstream Kellys Rd Sth"},null,null,null,null,null,{"$f":"IF(J41=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J41,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J41,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1160149.7164461249,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P41,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,1534298,2022,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W41-YEAR)","v":1.1740909631059921},{"$f":"IF(W41<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W41-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W41-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0,1801405.4165115976,1174433.4438968489,null,null,"y",null,null,null,null,null,"","",66,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,"","",1174433.4438968489,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W9","v":"KEL-2"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X9","v":"Kellys Road Catchment - BCKR Reach A1-2 Downstream Kellys Rd Sth"},null,null,null,null,null,{"$f":"IF(J42=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J42,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J42,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1063022.0424671387,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P42,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,1314161,2021,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W42-YEAR)","v":1.1431014819308472},{"$f":"IF(W42<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W42-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W42-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70013338687699356},0,1502219.3865957239,1051753.9469695438,null,null,"y",null,null,null,null,null,"","",66,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,"","",1051753.9469695438,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W40","v":"KEL-3"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X40","v":"Kellys Road Catchment - BCKR Reach A3-1 Upstrm Kelly Country Drain"},null,null,null,null,null,{"$f":"IF(J43=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J43,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J43,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,330916.44612476375,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P43,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,437637,2025,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W43-YEAR)","v":1.2721918762279587},{"$f":"IF(W43<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W43-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W43-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.52641156094097696},0,556758.23613677511,293083.97215150483,null,null,"y",null,null,null,null,null,"","",66,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,"","",293083.97215150483,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W8","v":"KEL-4"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X8","v":"Kellys Road Catchment - BCKR Reach A1-4 Kelly Country Estate"},null,null,null,null,null,{"$f":"IF(J44=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J44,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J44,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,773580.34026465041,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P44,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,1023060,2025,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W44-YEAR)","v":1.2721918762279587},{"$f":"IF(W44<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W44-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W44-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.52641156094097696},0,1301528.6208937755,685139.71293404943,null,null,"y",null,null,null,null,null,"","",66,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,"","",685139.71293404943,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"KEL - 5",null,null,"Kellys Road Catchmenet - BCKR Reach A1-5 to detention Basin",null,null,null,null,null,{"$f":"IF(J45=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J45,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J45,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1053918.7057633975,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P45,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,1302907,2017,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W45-YEAR)","v":1.02711},{"$f":"IF(W45<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W45-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W45-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.93118539901294339},0,1338228.80877,1246139.1272651083,null,null,"y",null,null,null,null,null,"","",66,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK45:BN45)","v":66},null,"","",1246139.1272651083,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W43","v":"KEL-6"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X43","v":"Kellys Road Catchment - BCKR Reach A2-1Upstrm Kellys Rd Sth"},null,null,null,null,null,{"$f":"IF(J46=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J46,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J46,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,719744.42344045383,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P46,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,951862,2025,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W46-YEAR)","v":1.2721918762279587},{"$f":"IF(W46<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W46-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W46-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.52641156094097696},0,1210951.1036900973,637458.66071670305,null,null,"y",null,null,null,null,null,"","",66,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,"","",637458.66071670305,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W46","v":"KEL-7"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X46","v":"Kellys Road Catchment - BCKR Reach A2-2 Upstrm Channel"},null,null,null,null,null,{"$f":"IF(J47=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J47,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J47,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,934014.96461071796,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P47,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,1154676,2019,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W47-YEAR)","v":1.0835547808514308},{"$f":"IF(W47<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W47-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W47-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80743667691115995},0,1251154.7001344066,1010228.193378304,null,null,"y",null,null,null,null,null,"","",66,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,"","",1010228.193378304,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W17","v":"KEL-8"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X17","v":"Walkerston - Bold Street Walkerston Stage 1"},null,null,null,null,null,{"$f":"IF(J48=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J48,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J48,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1309022.4469160771,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P48,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,1618279,2019,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W48-YEAR)","v":1.0835547808514308},{"$f":"IF(W48<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W48-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W48-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80743667691115995},0,1753493.9472014725,1415835.3257121898,null,null,"y",null,null,null,null,null,"","",66,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,"","",1415835.3257121898,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W34","v":"KEL-9"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X34","v":"Kellys Road Catchment - BCKR Kellys Road South Culverts"},null,null,null,null,null,{"$f":"IF(J49=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J49,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J49,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L49=\"\",0,L49*10000*K49)","v":0},{"$f":"IF(G49=SWTYPE1,VLOOKUP(I49,SWUnitrates1,2,FALSE),IF(G49=SWTYPE2,VLOOKUP(I49,SWUnitrates2,2,FALSE),0))","v":0},773580.34026465041,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P49,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(R49=\"\",1,VLOOKUP(R49,SWsitecond,2,FALSE))","v":1},{"$f":"IF(W49=\"\",\"\",IF(W49<=YEAR+5,0.075,IF(AND(W49>YEAR+5,W49<=YEAR+10),0.15,IF(AND(W49>YEAR+10,W49<=YEAR+20),0.2,IF(W49>YEAR+20,0.25,\"\")))))","v":0.15},0.15,1023060,2022,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W49-YEAR)","v":1.1740909631059921},{"$f":"IF(W49<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W49-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W49-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0,{"$f":"IFERROR((V49*X49*(1-Z49)+(M49*((1+Landind)^(W49-YEAR)))),0)","v":1201165.5007152164},783104.63750399882,null,null,"y",null,null,null,null,null,"","",66,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,"","",783104.63750399882,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"KEL - 10",null,null,"Kellys Road Cathcment - Bold Street Walkerston - Stage 2",null,null,null,null,null,{"$f":"IF(J50=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J50,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J50,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L50=\"\",0,L50*10000*K50)","v":0},0,1092313.8523761376,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P50,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,1350373,2020,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W50-YEAR)","v":1.112929950960313},{"$f":"IF(W50<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W50-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W50-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.75187324416720347},0,1502870.5566681307,1129968.1610054383,null,null,"y",null,null,null,null,null,{"$f":"IF(AC50=\"y\",AK$16,IF(AND(AC50>0,AC50<=1),AC50*AK$16,\"\"))","v":""},{"$f":"IF(AD50=\"y\",AL$16,IF(AND(AD50>0,AD50<=1),AD50*AL$16,\"\"))","v":""},{"$f":"IF(AE50=\"y\",AM$16,IF(AND(AE50>0,AE50<=1),AE50*AM$16,\"\"))","v":66},{"$f":"IF(AF50=\"y\",AN$16,IF(AND(AF50>0,AF50<=1),AF50*AN$16,\"\"))","v":""},{"$f":"IF(AG50=\"y\",AO$16,IF(AND(AG50>0,AG50<=1),AG50*AO$16,\"\"))","v":""},{"$f":"IF(AH50=\"y\",AP$16,IF(AND(AH50>0,AH50<=1),AH50*AP$16,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK50:BN50)","v":66},null,{"$f":"IF(AK50=\"\",\"\",(AK50/$BO50)*$AB50)","v":""},{"$f":"IF(AL50=\"\",\"\",(AL50/$BO50)*$AB50)","v":""},{"$f":"IF(AM50=\"\",\"\",(AM50/$BO50)*$AB50)","v":1129968.1610054383},{"$f":"IF(AN50=\"\",\"\",(AN50/$BO50)*$AB50)","v":""},{"$f":"IF(AO50=\"\",\"\",(AO50/$BO50)*$AB50)","v":""},{"$f":"IF(AP50=\"\",\"\",(AP50/$BO50)*$AB50)","v":""},{"$f":"IF(AQ50=\"\",\"\",(AQ50/$BO50)*$AB50)","v":""},{"$f":"IF(AR50=\"\",\"\",(AR50/$BO50)*$AB50)","v":""},{"$f":"IF(AS50=\"\",\"\",(AS50/$BO50)*$AB50)","v":""},{"$f":"IF(AT50=\"\",\"\",(AT50/$BO50)*$AB50)","v":""},{"$f":"IF(AU50=\"\",\"\",(AU50/$BO50)*$AB50)","v":""},{"$f":"IF(AV50=\"\",\"\",(AV50/$BO50)*$AB50)","v":""},{"$f":"IF(AW50=\"\",\"\",(AW50/$BO50)*$AB50)","v":""},{"$f":"IF(AX50=\"\",\"\",(AX50/$BO50)*$AB50)","v":""},{"$f":"IF(AY50=\"\",\"\",(AY50/$BO50)*$AB50)","v":""},{"$f":"IF(AZ50=\"\",\"\",(AZ50/$BO50)*$AB50)","v":""},{"$f":"IF(BA50=\"\",\"\",(BA50/$BO50)*$AB50)","v":""},{"$f":"IF(BB50=\"\",\"\",(BB50/$BO50)*$AB50)","v":""},{"$f":"IF(BC50=\"\",\"\",(BC50/$BO50)*$AB50)","v":""},{"$f":"IF(BD50=\"\",\"\",(BD50/$BO50)*$AB50)","v":""},{"$f":"IF(BE50=\"\",\"\",(BE50/$BO50)*$AB50)","v":""},{"$f":"IF(BF50=\"\",\"\",(BF50/$BO50)*$AB50)","v":""},{"$f":"IF(BG50=\"\",\"\",(BG50/$BO50)*$AB50)","v":""},{"$f":"IF(BH50=\"\",\"\",(BH50/$BO50)*$AB50)","v":""},{"$f":"IF(BI50=\"\",\"\",(BI50/$BO50)*$AB50)","v":""},{"$f":"IF(BJ50=\"\",\"\",(BJ50/$BO50)*$AB50)","v":""},{"$f":"IF(BK50=\"\",\"\",(BK50/$BO50)*$AB50)","v":""},{"$f":"IF(BL50=\"\",\"\",(BL50/$BO50)*$AB50)","v":""},{"$f":"IF(BM50=\"\",\"\",(BM50/$BO50)*$AB50)","v":""},{"$f":"IF(BN50=\"\",\"\",(BN50/$BO50)*$AB50)","v":""},{"$f":"IF(SUM(BQ50:CT50)=AB50,\"\",\"ERROR\")","v":""}]
[null,null,"KEL -11",null,null,"Kellys Road Catcment - BCKR Reach A1-6 detention Basin",null,null,null,null,null,{"$f":"IF(J51=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J51,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J51,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,340651.79584120988,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P51,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,450512,2022,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W51-YEAR)","v":1.1740909631059921},{"$f":"IF(W51<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W51-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W51-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0,528942.06797080673,344845.89022266679,null,null,"y",null,null,null,null,null,"","",66,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,"","",344845.89022266679,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W35","v":"MCC-1"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X35","v":"McCreadys Creek Catchment - Beaconsfield Road Culvert"},null,null,null,null,null,{"$f":"IF(J52=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J52,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J52,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L52=\"\",0,L52*10000*K52)","v":0},0,1000819.6597353498,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P52,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,1323584,2022,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W52-YEAR)","v":1.1740909631059921},{"$f":"IF(W52<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W52-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W52-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0,1554008.0133116816,1013141.7204524591,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",1013141.7204524591,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W37","v":"MCC-2"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X37","v":"McCreadys Creek Catchment - Broomdykes Drive"},null,null,null,null,null,{"$f":"IF(J53=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J53,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J53,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,523978.07183364849,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P53,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,692961,2022,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W53-YEAR)","v":1.1740909631059921},{"$f":"IF(W53<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W53-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W53-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0.4,488159.54873093485,318257.56419530144,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",318257.56419530144,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W39","v":"MCC-5"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X39","v":"McCreadys Creek Catchment - Mt Pleasant "},null,null,null,null,null,{"$f":"IF(J54=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J54,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J54,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,3120880.9073724011,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P54,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,4127365,2024,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W54-YEAR)","v":1.2386130757445246},{"$f":"IF(W54<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W54-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W54-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.5653133752945152},0,5112208.2573702997,2889999.7051824955,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",2889999.7051824955,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W16","v":"MCS1"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X16","v":"McCreadys Creek Catchment - MCS1"},null,null,null,null,null,{"$f":"IF(J55=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J55,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J55,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,725212.53791708802,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P55,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,896544,2017,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W55-YEAR)","v":1.02711},{"$f":"IF(W55<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W55-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W55-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.93118539901294339},0,920849.30784000002,857481.43015178316,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",857481.43015178316,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W26","v":"MCS3"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X26","v":"McCreadys Creek Catchment - MCS3"},null,null,null,null,null,{"$f":"IF(J56=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J56,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J56,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1976655.2072800812,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P56,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,2443640,2018,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W56-YEAR)","v":1.0549549520999999},{"$f":"IF(W56<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W56-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W56-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.86710624733489461},0,2577930.1191496439,2235339.3115074453,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",2235339.3115074453,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"MIR -1 ",null,null,"Mirani (Matz Land Outlet) - Alica and Alexandri Street Drainage",null,null,null,null,null,{"$f":"IF(J57=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J57,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J57,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1105181.7997977757,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P57,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,1366281,2017,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W57-YEAR)","v":1.02711},{"$f":"IF(W57<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W57-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W57-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.93118539901294339},0,1403320.87791,1306751.9116398173,null,null,null,null,null,"y",null,null,"","","","","",222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK57:BN57)","v":222},null,"","","","","",1306751.9116398173,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"MIR - 2",null,null,{"$f":"'LGIP SOW as at Aug 17'!X51","v":"Mirani - Walz Lane Outlet "},null,null,null,null,null,{"$f":"IF(J58=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J58,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J58,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1715367.3913043479,{"$f":"P56","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P58,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,2367207,2029,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W58-YEAR)","v":1.4158604424224908},{"$f":"IF(W58<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W58-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W58-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.39579476809181385},0,3351634.7503256169,1326559.498733592,null,null,null,null,null,"y",null,null,"","","","","",222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,null,"","","","","",1326559.498733592,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W10","v":"PIO-1"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X10","v":"Pioneer River - Levee Construction"},null,null,null,null,null,{"$f":"IF(J59=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J59,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J59,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2561807.077856421,{"$f":"P58","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P59,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,3167034,2020,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W59-YEAR)","v":1.112929950960313},{"$f":"IF(W59<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W59-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W59-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.75187324416720347},0,3524686.9943096437,2650117.8450855413,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",2650117.8450855413,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W28","v":"REL-1"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X28","v":"Reliance Creek Catchment - Rural View"},null,null,null,null,null,{"$f":"IF(J60=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J60,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J60,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,850570.88846880919,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P60,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,1124880,2024,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W60-YEAR)","v":1.2386130757445246},{"$f":"IF(W60<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W60-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W60-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.5653133752945152},0,1393291.0766435009,787646.08130506659,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",787646.08130506659,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W49","v":"REL-2"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X49","v":"Reliance Creek Catchment - Final Shoal Point Road Drainage"},null,null,null,null,null,{"$f":"IF(J61=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J61,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J61,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1580615.9420289856,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P61,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,2181250,2028,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W61-YEAR)","v":1.3784895896471563},{"$f":"IF(W61<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W61-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W61-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.425044001453799},0,3006830.4174178597,1278035.2323122837,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",1278035.2323122837,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W45","v":"REL-3"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X45","v":"Reliance Creek Catchment - Interim Shoal Point Road Drainage"},null,null,null,null,null,{"$f":"IF(J62=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J62,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J62,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,3979020.7939508511,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P62,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,5262255,2023,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W62-YEAR)","v":1.2059205691157955},{"$f":"IF(W62<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W62-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W62-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.60709003372878001},0,6345861.5444324408,3852509.2990476587,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",3852509.2990476587,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W23","v":"SAN-5"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X23","v":"Sandfly Creek - Victoria Street Underground Master Drainage"},null,null,null,null,null,{"$f":"IF(J63=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J63,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J63,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2149008.6956521743,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P63,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,2656712,2019,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W63-YEAR)","v":1.0835547808514308},{"$f":"IF(W63<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W63-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W63-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.80743667691115995},0,2878692.9889453663,2324362.300841501,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",2324362.300841501,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W31","v":"SAN-6"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X31","v":"Sandfly Creek - Victoria Street Underground Master Drainage"},null,null,null,null,null,{"$f":"IF(J64=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J64,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J64,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,8271540.2646502852,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P64,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,10939112,2023,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W64-YEAR)","v":1.2059205691157955},{"$f":"IF(W64<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W64-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W64-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.60709003372878001},0,13191700.168661429,8008549.7003326192,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",8008549.7003326192,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W44","v":"SAR-1"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X44","v":"Sarina - Broad Street/ Beach Rd Drainage Study"},null,null,null,null,null,{"$f":"IF(J65=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J65,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J65,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,1792992.7536231885,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P65,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,2474330,2028,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W65-YEAR)","v":1.3784895896471563},{"$f":"IF(W65<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W65-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W65-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.425044001453799},0,3410838.146351648,1449756.294036563,null,null,null,null,"y",null,null,null,"","","","",149,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,null,"","","","",1449756.294036563,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W48","v":"SAR-2"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X48","v":"Sarina - Broad Street/ East street Drainage Study"},null,null,null,null,null,{"$f":"IF(J66=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J66,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J66,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,180173.91304347827,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P66,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,248640,2028,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W66-YEAR)","v":1.3784895896471563},{"$f":"IF(W66<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W66-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W66-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.425044001453799},0,342747.65156986896,145682.83331214957,null,null,null,null,"y",null,null,null,"","","","",149,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,null,"","","","",145682.83331214957,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SHE -1",null,null,"Shellgrit Creek (Absolon Street Drainage Study) - Case 3a Stages 1 and 2",null,null,null,null,null,{"$f":"IF(J67=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J67,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J67,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,617036.95652173914,{"$f":"P65","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P67,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,851511,2027,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W67-YEAR)","v":1.3421051198480749},{"$f":"IF(W67<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W67-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W67-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.45645475316123479},0,1142817.272706954,521644.37612184824,"y",null,null,null,null,null,null,null,336,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK67:BN67)","v":336},null,521644.37612184824,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W36","v":"SHE-2"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X36","v":"Shellgrit Creek - Absolon Street Drainage Study"},null,null,null,null,null,{"$f":"IF(J68=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J68,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J68,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2904197.1014492754,{"$f":"P66","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P68,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,4007792,2027,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W68-YEAR)","v":1.3421051198480749},{"$f":"IF(W68<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W68-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W68-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.45645475316123479},0,5378878.1624861555,2455214.5039419741,"y",null,null,null,null,null,null,null,336,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,null,2455214.5039419741,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W42","v":"SHE-5"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X42","v":"Shellgrit Creek - Dennis Street Drain"},null,null,null,null,null,{"$f":"IF(J69=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J69,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J69,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,7432066.5406427234,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P69,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,9828908,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W69-YEAR)","v":1.3066809979924985},{"$f":"IF(W69<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W69-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W69-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0,12843247.314616453,6295589.7815795308,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",6295589.7815795308,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W13","v":"SHE-6"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X13","v":"Shellgrit Creek - Goldsmith Street Culvert Replacement"},null,null,null,null,null,{"$f":"IF(J70=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J70,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J70,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,333423.66026289185,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P70,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,412195,2020,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W70-YEAR)","v":1.112929950960313},{"$f":"IF(W70<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W70-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W70-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.75187324416720347},0.8,91748.832227217223,68983.492135230277,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",68983.492135230277,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W38","v":"SHE-7"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X38","v":"Shellgrit Creek - Harney St Drain Linning"},null,null,null,null,null,{"$f":"IF(J71=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J71,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J71,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2267487.1587462085,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P71,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,2803181,0,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W71-YEAR)","v":3.8037640428769247E-24},{"$f":"IF(W71<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W71-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W71-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0.4,6.3975834560854678E-18,6.3975834560854678E-18,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",6.3975834560854678E-18,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SHE -8",null,null,"Shellgrit Creek (Beach Outlet North of Kippen Street)",null,null,null,null,null,{"$f":"IF(J72=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J72,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J72,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L72=\"\",0,L72*10000*K72)","v":0},0,5001952.6794742169,{"$f":"P70","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P72,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,6183664,2017,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W72-YEAR)","v":1.02711},{"$f":"IF(W72<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W72-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W72-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.93118539901294339},0,6351303.1310399994,5914240.7403296381,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",5914240.7403296381,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"SHE -9",null,null,"South Mackay Levee",null,null,null,null,null,{"$f":"IF(J73=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J73,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J73,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,402248.73609706777,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P73,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,497280,2021,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W73-YEAR)","v":1.1431014819308472},{"$f":"IF(W73<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W73-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W73-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.70013338687699356},0,568441.50493457168,397984.8760912969,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",397984.8760912969,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W27","v":"SM-1"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X27","v":"South Mackay Main Drainage - BCSMMD Boundary Rd Culvert"},null,null,null,null,null,{"$f":"IF(J74=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J74,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J74,Landcost2,2,FALSE),\"Error\")))","v":0},{"$f":"IF(L74=\"\",0,L74*10000*K74)","v":0},0,0,{"$f":"P71","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P74,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,0,0,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W74-YEAR)","v":3.8037640428769247E-24},{"$f":"IF(W74<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W74-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W74-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W33","v":"SM-2"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X33","v":"South Mackay Main Drainage - South Mackay Main Drain"},null,null,null,null,null,{"$f":"IF(J75=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J75,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J75,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,311678.63894139894,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P75,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,412195,2022,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W75-YEAR)","v":1.1740909631059921},{"$f":"IF(W75<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W75-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W75-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.65195398722133679},0,483954.42453747441,315516.01671061397,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",315516.01671061397,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W50","v":"VIN-1"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X50","v":"Vines Creek - Gaylard Street drain catchment"},null,null,null,null,null,{"$f":"IF(J76=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J76,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J76,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,2031290.579710145,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P76,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,2803181,2029,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W76-YEAR)","v":1.4158604424224908},{"$f":"IF(W76<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W76-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W76-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.39579476809181385},0,3968913.0908503202,1570875.0363696667,null,null,null,"y",null,null,null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",1570875.0363696667,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W52","v":"VIN-2"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X52","v":"Vines Creek - Gaylard Street drain catchment"},null,null,null,null,null,{"$f":"IF(J77=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J77,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J77,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,4480915.9420289863,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P77,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,6183664,2030,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W77-YEAR)","v":1.4542444190165642},{"$f":"IF(W77<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W77-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W77-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.36855830905281117},0,8992558.861073643,3314282.2878951752,null,null,null,"y",null,"",null,null,"","","",4470,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4470,null,"","","",3314282.2878951752,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"'LGIP SOW as at Aug 17'!W41","v":"WAL-1"},null,null,{"$f":"'LGIP SOW as at Aug 17'!X41","v":"Walkerston - Dutton Street Walkerston"},null,null,null,null,null,{"$f":"IF(J78=\"\",'Unit Rates - Land'!landcst,IF($D$10=\"Landuse\",VLOOKUP(J78,LAndcost3,2,FALSE),IF($D$10=\"Location\",VLOOKUP(J78,Landcost2,2,FALSE),\"Error\")))","v":0},0,0,376015.12287334597,{"$f":"P77","v":2016},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(P78,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,497280,2026,{"$f":"(1+PPI)^('Future Trunk Asset - Stormwater'!W78-YEAR)","v":1.3066809979924985},{"$f":"IF(W78<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(W78-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(W78-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0,649786.32668170962,318516.6537914353,null,null,"y","",null,null,null,null,"","",66,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,"","",318516.6537914353,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK79:BN79)","v":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":15,"n_rows":36,"n_cols":111,"rows_kept":36,"cut":false,"hidden":true,"merged":[[12,93,13,93],[12,94,13,94],[12,95,13,95],[12,87,13,87],[12,88,13,88],[12,89,13,89],[12,90,13,90],[12,110,13,110],[12,103,13,103],[12,104,13,104],[12,105,13,105],[12,106,13,106],[12,107,13,107],[12,108,13,108],[12,82,13,82],[12,83,13,83],[6,1,6,3],[6,4,7,12],[12,109,13,109],[12,97,13,97],[12,98,13,98],[12,99,13,99],[12,100,13,100],[12,101,13,101],[12,102,13,102],[12,96,13,96],[12,85,13,85],[12,86,13,86],[12,91,13,91],[12,92,13,92],[12,84,13,84],[12,77,13,77],[12,66,13,66],[12,67,13,67],[12,68,13,68],[12,69,13,69],[12,70,13,70],[12,71,13,71],[12,72,13,72],[12,73,13,73],[12,74,13,74],[12,75,13,75],[12,76,13,76],[12,78,13,78],[12,80,13,80],[12,81,13,81],[12,64,13,64],[12,65,13,65],[12,56,13,56],[12,57,13,57],[12,58,13,58],[12,59,13,59],[12,45,13,45],[12,60,13,60],[12,61,13,61],[12,62,13,62],[12,63,13,63],[12,44,13,44],[12,33,13,33],[12,34,13,34],[12,54,13,54],[12,55,13,55],[12,35,13,35],[12,36,13,36],[12,37,13,37],[12,38,13,38],[12,48,13,48],[12,49,13,49],[12,50,13,50],[12,51,13,51],[12,52,13,52],[12,53,13,53],[12,46,13,46],[12,32,13,32],[1,1,1,12],[2,1,2,12],[4,1,4,12],[9,1,9,2],[11,27,11,46],[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],[12,27,13,27],[12,28,13,28],[12,29,13,29],[12,30,13,30],[12,31,13,31]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Parks and Land for Community Facilities"]
["Return to \"Future Trunk Assets\""]
[null,"Future Trunk Assets"]
[]
[null,"Data Refernces",null,null,"Refer updated SOW provided 12th Sept 2017"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,"Land Attributes",null,null,null,"Basic Asset Valuation",null,null,null,null,null,null,null,null,"Refined Asset Value",null,null,null,null,null,{"$f":"'Catchment Demand - Parks & Comm'!$C8","v":"ANDERGROVE - BEACONSFIELD"},{"$f":"'Catchment Demand - Parks & Comm'!$C9","v":"ANDERGROVE - BEACONSFIELD (KERRISDALE)"},{"$f":"'Catchment Demand - Parks & Comm'!$C10","v":"BAKERS CREEK"},{"$f":"'Catchment Demand - Parks & Comm'!$C11","v":"EAST MACKAY "},{"$f":"'Catchment Demand - Parks & Comm'!$C12","v":" EIMEO - RURAL VIEW "},{"$f":"'Catchment Demand - Parks & Comm'!$C13","v":" MACKAY "},{"$f":"'Catchment Demand - Parks & Comm'!$C14","v":" MACKAY HARBOUR - EAST POINT "},{"$f":"'Catchment Demand - Parks & Comm'!$C15","v":" MARIAN "},{"$f":"'Catchment Demand - Parks & Comm'!$C16","v":" MIRANI "},{"$f":"'Catchment Demand - Parks & Comm'!$C17","v":" MOUNT PLEASANT - GLENELLA "},{"$f":"'Catchment Demand - Parks & Comm'!$C18","v":" NORTH MACKAY - CREMORNE "},{"$f":"'Catchment Demand - Parks & Comm'!$C19","v":" OORALEA - PAGET "},{"$f":"'Catchment Demand - Parks & Comm'!$C20","v":" RICHMOND "},{"$f":"'Catchment Demand - Parks & Comm'!$C21","v":" SARINA "},{"$f":"'Catchment Demand - Parks & Comm'!$C22","v":" SHOAL POINT - BUCASIA "},{"$f":"'Catchment Demand - Parks & Comm'!$C23","v":" SLADE POINT "},{"$f":"'Catchment Demand - Parks & Comm'!$C24","v":" SOUTH MACKAY "},{"$f":"'Catchment Demand - Parks & Comm'!$C25","v":" WALKERSTON "},{"$f":"'Catchment Demand - Parks & Comm'!$C26","v":" WEST MACKAY "},null,null,{"$f":"AB13","v":"ANDERGROVE - BEACONSFIELD"},"ANDERGROVE - BEACONSFIELD (KERRISDALE)","BAKERS CREEK","EAST MACKAY "," EIMEO - RURAL VIEW "," MACKAY "," MACKAY HARBOUR - EAST POINT "," MARIAN "," MIRANI "," MOUNT PLEASANT - GLENELLA "," NORTH MACKAY - CREMORNE "," OORALEA - PAGET "," RICHMOND "," SARINA "," SHOAL POINT - BUCASIA "," SLADE POINT "," SOUTH MACKAY "," WALKERSTON "," WEST MACKAY ",null,null,null,null,null,null,null,null,null,null,null,"TOTALS",null,{"$f":"AB13","v":"ANDERGROVE - BEACONSFIELD"},"ANDERGROVE - BEACONSFIELD (KERRISDALE)","BAKERS CREEK","EAST MACKAY "," EIMEO - RURAL VIEW "," MACKAY "," MACKAY HARBOUR - EAST POINT "," MARIAN "," MIRANI "," MOUNT PLEASANT - GLENELLA "," NORTH MACKAY - CREMORNE "," OORALEA - PAGET "," RICHMOND "," SARINA "," SHOAL POINT - BUCASIA "," SLADE POINT "," SOUTH MACKAY "," WALKERSTON "," WEST MACKAY ",null,null,null,null,null,null,null,null,null,null,null,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Address","Description","Unit Rate Type (*)","Unit (*)","Land Location/Type","Size of land (ha) (*)","Unit Cost (m2)","Land Value","Unit Rate","Baseline Valuation","Valuation Year","Base Est Escalation","Site/Condition","Multiplier","Contingency Cost","Project Owners Cost","Gross Value","Year provided (*)","Escalation","Discounting","% Renewal","Gross Cost (escalated)","Present Day Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AB15+1","v":2},{"$f":"AC15+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":"#REF!+1","v":{"$error":"#REF!"}}]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Local/District Park",null,null,null,null,null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,null," % of cost which is renewal related","Gross cost (used for CF forecasts)","Adjusted Current Day Value ",{"$f":"IFERROR(VLOOKUP(AB13,Parkscatch,6,FALSE),\"\")","v":18990},2068,2151,4551,22067,9685,1140,4371,2581,10761,7703,4535,3258,5500,12642,4215,7605,4238,7042,"",null,{"$f":"AB16","v":18990},2068,2151,4551,22067,9685,1140,4371,2581,10761,7703,4535,3258,5500,12642,4215,7605,4238,7042,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC17:CC36)","v":1184652.3300183457},580054.20368083101,0,0,689102.81493194506,0,0,235101.93123076862,535467.44584529917,0,0,0,0,38906.425972876903,1422255.488082388,0,0,385029.5496729585,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DG17:DG36)","v":0}]
[null,null,"Land for Community Facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(N17=\"\",\"\",N17*R17*(1+S17)*(1+T17)*P17),\"\")","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,{"$f":"IF(AB17=\"y\",AW$16,IF(AND(AB17>0,AB17<=1),AB17*AW$16,\"\"))","v":""},{"$f":"IF(AC17=\"y\",AX$16,IF(AND(AC17>0,AC17<=1),AC17*AX$16,\"\"))","v":""},{"$f":"IF(AD17=\"y\",AY$16,IF(AND(AD17>0,AD17<=1),AD17*AY$16,\"\"))","v":""},{"$f":"IF(AE17=\"y\",AZ$16,IF(AND(AE17>0,AE17<=1),AE17*AZ$16,\"\"))","v":""},{"$f":"IF(AF17=\"y\",BA$16,IF(AND(AF17>0,AF17<=1),AF17*BA$16,\"\"))","v":""},{"$f":"IF(AG17=\"y\",BB$16,IF(AND(AG17>0,AG17<=1),AG17*BB$16,\"\"))","v":""},{"$f":"IF(AH17=\"y\",BC$16,IF(AND(AH17>0,AH17<=1),AH17*BC$16,\"\"))","v":""},{"$f":"IF(AI17=\"y\",BD$16,IF(AND(AI17>0,AI17<=1),AI17*BD$16,\"\"))","v":""},{"$f":"IF(AJ17=\"y\",BE$16,IF(AND(AJ17>0,AJ17<=1),AJ17*BE$16,\"\"))","v":""},{"$f":"IF(AK17=\"y\",BF$16,IF(AND(AK17>0,AK17<=1),AK17*BF$16,\"\"))","v":""},{"$f":"IF(AL17=\"y\",BG$16,IF(AND(AL17>0,AL17<=1),AL17*BG$16,\"\"))","v":""},{"$f":"IF(AM17=\"y\",BH$16,IF(AND(AM17>0,AM17<=1),AM17*BH$16,\"\"))","v":""},{"$f":"IF(AN17=\"y\",BI$16,IF(AND(AN17>0,AN17<=1),AN17*BI$16,\"\"))","v":""},{"$f":"IF(AO17=\"y\",BJ$16,IF(AND(AO17>0,AO17<=1),AO17*BJ$16,\"\"))","v":""},{"$f":"IF(AP17=\"y\",BK$16,IF(AND(AP17>0,AP17<=1),AP17*BK$16,\"\"))","v":""},{"$f":"IF(AQ17=\"y\",BL$16,IF(AND(AQ17>0,AQ17<=1),AQ17*BL$16,\"\"))","v":""},{"$f":"IF(AR17=\"y\",BM$16,IF(AND(AR17>0,AR17<=1),AR17*BM$16,\"\"))","v":""},{"$f":"IF(AS17=\"y\",BN$16,IF(AND(AS17>0,AS17<=1),AS17*BN$16,\"\"))","v":""},{"$f":"IF(AT17=\"y\",BO$16,IF(AND(AT17>0,AT17<=1),AT17*BO$16,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW17:BZ17)","v":0},null,{"$f":"IF(AW17=\"\",\"\",(AW17/$CA17)*#REF!)","v":""},{"$f":"IF(AX17=\"\",\"\",(AX17/$CA17)*#REF!)","v":""},{"$f":"IF(AY17=\"\",\"\",(AY17/$CA17)*#REF!)","v":""},{"$f":"IF(AZ17=\"\",\"\",(AZ17/$CA17)*#REF!)","v":""},{"$f":"IF(BA17=\"\",\"\",(BA17/$CA17)*#REF!)","v":""},{"$f":"IF(BB17=\"\",\"\",(BB17/$CA17)*#REF!)","v":""},{"$f":"IF(BC17=\"\",\"\",(BC17/$CA17)*#REF!)","v":""},{"$f":"IF(BD17=\"\",\"\",(BD17/$CA17)*#REF!)","v":""},{"$f":"IF(BE17=\"\",\"\",(BE17/$CA17)*#REF!)","v":""},{"$f":"IF(BF17=\"\",\"\",(BF17/$CA17)*#REF!)","v":""},{"$f":"IF(BG17=\"\",\"\",(BG17/$CA17)*#REF!)","v":""},{"$f":"IF(BH17=\"\",\"\",(BH17/$CA17)*#REF!)","v":""},{"$f":"IF(BI17=\"\",\"\",(BI17/$CA17)*#REF!)","v":""},{"$f":"IF(BJ17=\"\",\"\",(BJ17/$CA17)*#REF!)","v":""},{"$f":"IF(BK17=\"\",\"\",(BK17/$CA17)*#REF!)","v":""},{"$f":"IF(BL17=\"\",\"\",(BL17/$CA17)*#REF!)","v":""},{"$f":"IF(BM17=\"\",\"\",(BM17/$CA17)*#REF!)","v":""},{"$f":"IF(BN17=\"\",\"\",(BN17/$CA17)*#REF!)","v":""},{"$f":"IF(BO17=\"\",\"\",(BO17/$CA17)*#REF!)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CC17:DF17)=AA17,\"\",\"ERROR\")","v":""}]
[null,null,null,null,null,"No projects identified for Community Facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(N18=\"\",\"\",N18*R18*(1+S18)*(1+T18)*P18),\"\")","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,{"$f":"SUM(AW18:BZ18)","v":0},null,{"$f":"IF(AW18=\"\",\"\",(AW18/$CA18)*$AA18)","v":""},{"$f":"IF(AX18=\"\",\"\",(AX18/$CA18)*$AA18)","v":""},{"$f":"IF(AY18=\"\",\"\",(AY18/$CA18)*$AA18)","v":""},{"$f":"IF(AZ18=\"\",\"\",(AZ18/$CA18)*$AA18)","v":""},{"$f":"IF(BA18=\"\",\"\",(BA18/$CA18)*$AA18)","v":""},{"$f":"IF(BB18=\"\",\"\",(BB18/$CA18)*$AA18)","v":""},{"$f":"IF(BC18=\"\",\"\",(BC18/$CA18)*$AA18)","v":""},{"$f":"IF(BD18=\"\",\"\",(BD18/$CA18)*$AA18)","v":""},{"$f":"IF(BE18=\"\",\"\",(BE18/$CA18)*$AA18)","v":""},{"$f":"IF(BF18=\"\",\"\",(BF18/$CA18)*$AA18)","v":""},{"$f":"IF(BG18=\"\",\"\",(BG18/$CA18)*$AA18)","v":""},{"$f":"IF(BH18=\"\",\"\",(BH18/$CA18)*$AA18)","v":""},{"$f":"IF(BI18=\"\",\"\",(BI18/$CA18)*$AA18)","v":""},{"$f":"IF(BJ18=\"\",\"\",(BJ18/$CA18)*$AA18)","v":""},{"$f":"IF(BK18=\"\",\"\",(BK18/$CA18)*$AA18)","v":""},{"$f":"IF(BL18=\"\",\"\",(BL18/$CA18)*$AA18)","v":""},{"$f":"IF(BM18=\"\",\"\",(BM18/$CA18)*$AA18)","v":""},{"$f":"IF(BN18=\"\",\"\",(BN18/$CA18)*$AA18)","v":""},{"$f":"IF(BO18=\"\",\"\",(BO18/$CA18)*$AA18)","v":""},null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,0,null,null,null,null,null,0,0,0,{"$f":"IF(K19=\"\",0,K19*10000*J19)","v":0},{"$f":"IFERROR(VLOOKUP($G19,Parksunitrate1,2,FALSE),0)","v":0},null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW19:BZ19)","v":0},null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,0,null,null,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW20:BZ20)","v":0},null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,0,null,null,"NEW PARKS = LGIP (GROWTH RELATED) - Offset via DA",null,null,0,0,0,0,0,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"Parks and Open Space",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"LGIP ID",null,null,null,null,null,"PARK PRECINCT :",null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",null,null,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,0,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,1.4,null,null,"Shoal Pt Waters Lake Park - Local Park with play equipment",null,null,"SHOAL POINT - BUCASIA",0.5,70,{"$f":"IF(K25=\"\",0,K25*10000*J25)","v":350000},0,{"$f":"M25*H25","v":0},{"$f":"O24","v":0},{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O25,Histindex,3,FALSE))),1)","v":1},null,{"$f":"IF(Q25=\"\",1,VLOOKUP(Q25,PArksitecond,2,FALSE))","v":1},{"$f":"IF(V25=\"\",\"\",IF(V25<=YEAR+5,0.075,IF(AND(V25>YEAR+5,V25<=YEAR+10),0.15,IF(AND(V25>YEAR+10,V25<=YEAR+20),0.2,IF(V25>YEAR+20,0.25,\"\")))))","v":0.2},0.15,524000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V25-YEAR)","v":1.4936689852161029},{"$f":"IF(V25<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V25-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V25-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0,{"$f":"IFERROR((U25*W25*(1-Y25)+L25*(1+Landind)^(V25-YEAR)),0)","v":1621477.9158381303},{"$f":"IFERROR(Z25*X25,0)","v":556484.92301683361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,12642,null,"","","","","","","","","","","","","","",556484.92301683361,"","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,2.6,null,null,"Plantation Park Park 3 - Local park without play equipment",null,null,"EIMEO - RURAL VIEW",0.45240000000000002,70,316680,0,{"$f":"M26*H26","v":0},0,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O26,Histindex,3,FALSE))),1)","v":1},null,1,0.2,{"$f":"T25","v":0.15},410680,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V26-YEAR)","v":1.4936689852161029},{"$f":"IF(V26<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V26-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V26-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0,{"$f":"IFERROR((U26*W26*(1-Y26)+L26*(1+Landind)^(V26-YEAR)),0)","v":1372362.0274393598},{"$f":"IFERROR(Z26*X26,0)","v":470989.31766583299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,12642,null,"","","","","","","","","","","","","","",470989.31766583299,"","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,4.0999999999999996,null,null,"Kerrisdale North Park - Local Park without play equipment",null,null,"ANDERGROVE-BEACONSFIELD (KERRISDALE)",0.5,70,350000,0,0,0,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O27,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,444000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V27-YEAR)","v":1.4936689852161029},{"$f":"IF(V27<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V27-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V27-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0,1501984.3970208419,515475.21146262001,"","y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",2068,"","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,2068,null,"",515475.21146262001,"","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,5.0999999999999996,null,null,"Beaconsfield Heights Park - Local Park without play equipment",null,null,"ANDERGROVE - BEACONSFIELD",0.5,70,350000,0,0,0,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O28,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,444000,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V28-YEAR)","v":1.3066809979924985},{"$f":"IF(V28<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V28-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V28-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0,1206963.0568986684,591637.30960063438,"y","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,591637.30960063438,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,16.2,null,null,"Kellys Road Park -  Local Park with play equipment",null,null,"WALKERSTON",0.25740000000000002,70,180180,0,0,0,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O29,Histindex,3,FALSE))),1)","v":1},null,1,0.15,0.15,354180,2026,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V29-YEAR)","v":1.3066809979924985},{"$f":"IF(V29<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V29-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V29-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.49018675941985007},0,{"$f":"IFERROR((U29*W29*(1-Y29)+L29*(1+Landind)^(V29-YEAR)),0)","v":785475.21383207466},385029.5496729585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,"","","","","","","","","","","","","","","","","",4238,"",null,null,null,null,null,null,null,null,null,null,null,4238,null,"","","","","","","","","","","","","","","","","",385029.5496729585,"",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,17.399999999999999,null,null,"Marian Meadows Park - Local Park without play equipment",null,null,"MARIAN",0.2,70,140000,0,0,0,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O30,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,234000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V30-YEAR)","v":1.4936689852161029},{"$f":"IF(V30<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V30-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V30-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0,685036.68957452499,235101.93123076862,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",4371,"","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,4371,null,"","","","","","","",235101.93123076862,"","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,18.100000000000001,null,null,"Mirani esplanade park - Local Park without play equipment",null,null,"MIRANI",0.5,70,350000,0,0,0,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O31,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,444000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V31-YEAR)","v":1.4936689852161029},{"$f":"IF(V31<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V31-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V31-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0,1501984.3970208419,515475.21146262001,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",2581,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,2581,null,"","","","","","","","",515475.21146262001,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,18.3,null,null,"Pioneer Lakes Park - Local Park without play equipment",null,null,"MIRANI",0,0,0,0,0,0,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O32,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,65000,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V32-YEAR)","v":1.4936689852161029},{"$f":"IF(V32<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V32-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V32-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.4,{"$f":"IFERROR((U32*W32*(1-Y32)+L32*(1+Landind)^(V32-YEAR)),0)","v":58253.09042342801},19992.234382679144,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",2581,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,2581,null,"","","","","","","","",19992.234382679144,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,19.399999999999999,null,null,"Millenium Drive Park - Local Park with play equipment",null,null,"SARINA",0.13070000000000004,0,0,0,0,0,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O33,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,252990.00000000003,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V33-YEAR)","v":1.4936689852161029},{"$f":"IF(V33<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V33-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V33-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0.7,113364.99497094659,38906.425972876903,null,null,null,null,null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,null,"","","","","","","","","","","","","",5500,"","","","","",null,null,null,null,null,null,null,null,null,null,null,5500,null,"","","","","","","","","","","","","",38906.425972876903,"","","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,0,null,null,0,null,null,0,0,0,0,0,0,0,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O34,Histindex,3,FALSE))),1)","v":1},null,1,7.4999999999999997E-2,0.15,0,0,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V34-YEAR)","v":3.8037640428769247E-24},{"$f":"IF(V34<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V34-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V34-YEAR),\"Check WACC Option in General Input Sheet\")))","v":1},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,2.2000000000000002,null,null,"Rosewood Drive DISTRICT Park - District Park with play equipment",null,null,"EIMEO - RURAL VIEW",1.5,70,1050000,0,0,0,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(O35,Histindex,3,FALSE))),1)","v":1},null,1,0.2,0.15,1712500,2031,{"$f":"(1+PPI)^('Future Trunk Assets - Parks'!V35-YEAR)","v":1.4936689852161029},{"$f":"IF(V35<YEAR,1,IF('General Input Sheet'!$E$32=\"WACC1\",1/(1+WACC1)^(V35-YEAR), IF('General Input Sheet'!$E$32=\"WACC2\",1/(1+WACC2)^(V35-YEAR),\"Check WACC Option in General Input Sheet\")))","v":0.34319611607487766},0,5074294.2399372533,1741478.0749675888,"y","y",null,null,"y",null,null,null,null,null,null,null,null,null,"y",null,null,null,null,null,null,18990,2068,"","",22067,"","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,55767,null,593015.02041771135,64578.992218211009,"","",689102.81493194506,"","","","","","","","","",394781.24739972129,"","","","",null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW36:BZ36)","v":0},null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Exist Trunk Assets - Parks","index":16,"n_rows":189,"n_cols":104,"rows_kept":189,"cut":false,"hidden":false,"merged":[[10,94,11,94],[10,95,11,95],[10,89,11,89],[10,78,11,78],[10,79,11,79],[10,84,11,84],[10,85,11,85],[10,86,11,86],[10,87,11,87],[10,88,11,88],[10,80,11,80],[10,81,11,81],[10,82,11,82],[10,83,11,83],[10,75,11,75],[10,76,11,76],[10,102,11,102],[10,103,11,103],[4,1,4,16],[10,8,10,12],[10,96,11,96],[10,97,11,97],[10,98,11,98],[10,99,11,99],[10,100,11,100],[10,101,11,101],[10,90,11,90],[10,91,11,91],[10,92,11,92],[10,93,11,93],[10,77,11,77],[10,70,11,70],[10,59,11,59],[10,60,11,60],[10,61,11,61],[10,62,11,62],[10,63,11,63],[10,64,11,64],[10,65,11,65],[10,66,11,66],[10,67,11,67],[10,68,11,68],[10,69,11,69],[10,71,11,71],[10,73,11,73],[10,74,11,74],[10,56,11,56],[10,57,11,57],[10,58,11,58],[10,47,11,47],[10,48,11,48],[10,49,11,49],[10,50,11,50],[10,51,11,51],[10,52,11,52],[10,46,11,46],[10,39,11,39],[10,53,11,53],[10,54,11,54],[10,55,11,55],[10,41,11,41],[10,42,11,42],[10,43,11,43],[10,44,11,44],[10,45,11,45],[10,22,11,22],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,38,11,38],[10,32,11,32],[10,33,11,33],[10,34,11,34],[10,35,11,35],[10,36,11,36],[10,37,11,37],[1,1,1,16],[2,1,2,16],[7,1,7,2],[9,20,9,39],[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]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Parks and Land for Community Facilities"]
["Return to \"Existing Trunk Assets\""]
[null,"EXISTING TRUNK ASSETS"]
[]
[]
[null,"Land Valuation Type",null,"Location"]
[]
[null,null,null,null,null,null,null,"Asset Data",null,null,null,null,null,null,null,null,null,null,null,null,"Catchment Asset Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Usage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Allocation"]
[null,"Basic Asset Data",null,null,null,null,"Asset Attributes",null,"Basic Asset Valuation",null,null,null,null,"Land Attributes",null,null,null,"Refined Asset Value",null,null,{"$f":"'Catchment Demand - Parks & Comm'!$C8","v":"ANDERGROVE - BEACONSFIELD"},{"$f":"'Catchment Demand - Parks & Comm'!$C9","v":"ANDERGROVE - BEACONSFIELD (KERRISDALE)"},{"$f":"'Catchment Demand - Parks & Comm'!$C10","v":"BAKERS CREEK"},{"$f":"'Catchment Demand - Parks & Comm'!$C11","v":"EAST MACKAY "},{"$f":"'Catchment Demand - Parks & Comm'!$C12","v":" EIMEO - RURAL VIEW "},{"$f":"'Catchment Demand - Parks & Comm'!$C13","v":" MACKAY "},{"$f":"'Catchment Demand - Parks & Comm'!$C14","v":" MACKAY HARBOUR - EAST POINT "},{"$f":"'Catchment Demand - Parks & Comm'!$C15","v":" MARIAN "},{"$f":"'Catchment Demand - Parks & Comm'!$C16","v":" MIRANI "},{"$f":"'Catchment Demand - Parks & Comm'!$C17","v":" MOUNT PLEASANT - GLENELLA "},{"$f":"'Catchment Demand - Parks & Comm'!$C18","v":" NORTH MACKAY - CREMORNE "},{"$f":"'Catchment Demand - Parks & Comm'!$C19","v":" OORALEA - PAGET "},{"$f":"'Catchment Demand - Parks & Comm'!$C20","v":" RICHMOND "},{"$f":"'Catchment Demand - Parks & Comm'!$C21","v":" SARINA "},{"$f":"'Catchment Demand - Parks & Comm'!$C22","v":" SHOAL POINT - BUCASIA "},{"$f":"'Catchment Demand - Parks & Comm'!$C23","v":" SLADE POINT "},{"$f":"'Catchment Demand - Parks & Comm'!$C24","v":" SOUTH MACKAY "},{"$f":"'Catchment Demand - Parks & Comm'!$C25","v":" WALKERSTON "},{"$f":"'Catchment Demand - Parks & Comm'!$C26","v":" WEST MACKAY "},null,null,{"$f":"U11","v":"ANDERGROVE - BEACONSFIELD"},"ANDERGROVE - BEACONSFIELD (KERRISDALE)","BAKERS CREEK","EAST MACKAY "," EIMEO - RURAL VIEW "," MACKAY "," MACKAY HARBOUR - EAST POINT "," MARIAN "," MIRANI "," MOUNT PLEASANT - GLENELLA "," NORTH MACKAY - CREMORNE "," OORALEA - PAGET "," RICHMOND "," SARINA "," SHOAL POINT - BUCASIA "," SLADE POINT "," SOUTH MACKAY "," WALKERSTON "," WEST MACKAY ",null,null,null,null,null,null,null,null,null,null,null,"TOTALS",null,{"$f":"U11","v":"ANDERGROVE - BEACONSFIELD"},"ANDERGROVE - BEACONSFIELD (KERRISDALE)","BAKERS CREEK","EAST MACKAY "," EIMEO - RURAL VIEW "," MACKAY "," MACKAY HARBOUR - EAST POINT "," MARIAN "," MIRANI "," MOUNT PLEASANT - GLENELLA "," NORTH MACKAY - CREMORNE "," OORALEA - PAGET "," RICHMOND "," SARINA "," SHOAL POINT - BUCASIA "," SLADE POINT "," SOUTH MACKAY "," WALKERSTON "," WEST MACKAY ",null,null,null,null,null,null,null,null,null,null,null,"Checksum 2"]
[null,"Asset ID","LGIP ID","Asset Class","Address","Description","Unit Rate Type (*)","Unit (*)","Unit Rate","Baseline Valuation","Site/Condition","Multiplier","Gross Value","Land Location/Type","Size of land (ha) (*)","Unit Cost","Land Value","Valuation Year","Escalation","Current Repalcement Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"U13+1","v":2},{"$f":"V13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":"#REF!+1","v":{"$error":"#REF!"}}]
[null,"Councils ID (from GIS, FAR, AMA etc.)","ID from the LGIP drawings","Local/District Park",null,null,null,null,null,"May be calculated from unit rates OR unique values can be direct entered",null,null,null,null,null,null,null,null,null,"CRC",{"$f":"IFERROR(VLOOKUP(U11,Parkscatch,6,FALSE),\"\")","v":18990},2068,2151,4551,22067,9685,1140,4371,2581,10761,7703,4535,3258,5500,12642,4215,7605,4238,7042,"",null,{"$f":"U14","v":18990},2068,2151,4551,22067,9685,1140,4371,2581,10761,7703,4535,3258,5500,12642,4215,7605,4238,7042,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BV15:BV154)","v":14394974.984841224},439762.55679306824,2727967.5366682881,12104308.184157308,7795384.5998527184,15794943.175433967,2048040.4504771456,4090287.5728934342,1659134.6714522005,14400715.606744353,0,1899541.7437620698,372393.48045767867,5586013.1176939849,11525743.432758918,6371301.0683025056,15934140.987481402,21399137.218360979,17766008.683972053,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CZ15:CZ154)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U15=\"y\",AP$14,IF(AND(U15>0,U15<=1),U15*AP$14,\"\"))","v":""},{"$f":"IF(V15=\"y\",AQ$14,IF(AND(V15>0,V15<=1),V15*AQ$14,\"\"))","v":""},{"$f":"IF(W15=\"y\",AR$14,IF(AND(W15>0,W15<=1),W15*AR$14,\"\"))","v":""},{"$f":"IF(X15=\"y\",AS$14,IF(AND(X15>0,X15<=1),X15*AS$14,\"\"))","v":""},{"$f":"IF(Y15=\"y\",AT$14,IF(AND(Y15>0,Y15<=1),Y15*AT$14,\"\"))","v":""},{"$f":"IF(Z15=\"y\",AU$14,IF(AND(Z15>0,Z15<=1),Z15*AU$14,\"\"))","v":""},{"$f":"IF(AA15=\"y\",AV$14,IF(AND(AA15>0,AA15<=1),AA15*AV$14,\"\"))","v":""},{"$f":"IF(AB15=\"y\",AW$14,IF(AND(AB15>0,AB15<=1),AB15*AW$14,\"\"))","v":""},{"$f":"IF(AC15=\"y\",AX$14,IF(AND(AC15>0,AC15<=1),AC15*AX$14,\"\"))","v":""},{"$f":"IF(AD15=\"y\",AY$14,IF(AND(AD15>0,AD15<=1),AD15*AY$14,\"\"))","v":""},{"$f":"IF(AE15=\"y\",AZ$14,IF(AND(AE15>0,AE15<=1),AE15*AZ$14,\"\"))","v":""},{"$f":"IF(AF15=\"y\",BA$14,IF(AND(AF15>0,AF15<=1),AF15*BA$14,\"\"))","v":""},{"$f":"IF(AG15=\"y\",BB$14,IF(AND(AG15>0,AG15<=1),AG15*BB$14,\"\"))","v":""},{"$f":"IF(AH15=\"y\",BC$14,IF(AND(AH15>0,AH15<=1),AH15*BC$14,\"\"))","v":""},{"$f":"IF(AI15=\"y\",BD$14,IF(AND(AI15>0,AI15<=1),AI15*BD$14,\"\"))","v":""},{"$f":"IF(AJ15=\"y\",BE$14,IF(AND(AJ15>0,AJ15<=1),AJ15*BE$14,\"\"))","v":""},{"$f":"IF(AK15=\"y\",BF$14,IF(AND(AK15>0,AK15<=1),AK15*BF$14,\"\"))","v":""},{"$f":"IF(AL15=\"y\",BG$14,IF(AND(AL15>0,AL15<=1),AL15*BG$14,\"\"))","v":""},{"$f":"IF(AM15=\"y\",BH$14,IF(AND(AM15>0,AM15<=1),AM15*BH$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP15:BS15)","v":0},null,{"$f":"IF(AP15=\"\",\"\",(AP15/$BT15)*$T15)","v":""},{"$f":"IF(AQ15=\"\",\"\",(AQ15/$BT15)*$T15)","v":""},{"$f":"IF(AR15=\"\",\"\",(AR15/$BT15)*$T15)","v":""},{"$f":"IF(AS15=\"\",\"\",(AS15/$BT15)*$T15)","v":""},{"$f":"IF(AT15=\"\",\"\",(AT15/$BT15)*$T15)","v":""},{"$f":"IF(AU15=\"\",\"\",(AU15/$BT15)*$T15)","v":""},{"$f":"IF(AV15=\"\",\"\",(AV15/$BT15)*$T15)","v":""},{"$f":"IF(AW15=\"\",\"\",(AW15/$BT15)*$T15)","v":""},{"$f":"IF(AX15=\"\",\"\",(AX15/$BT15)*$T15)","v":""},{"$f":"IF(AY15=\"\",\"\",(AY15/$BT15)*$T15)","v":""},{"$f":"IF(AZ15=\"\",\"\",(AZ15/$BT15)*$T15)","v":""},{"$f":"IF(BA15=\"\",\"\",(BA15/$BT15)*$T15)","v":""},{"$f":"IF(BB15=\"\",\"\",(BB15/$BT15)*$T15)","v":""},{"$f":"IF(BC15=\"\",\"\",(BC15/$BT15)*$T15)","v":""},{"$f":"IF(BD15=\"\",\"\",(BD15/$BT15)*$T15)","v":""},{"$f":"IF(BE15=\"\",\"\",(BE15/$BT15)*$T15)","v":""},{"$f":"IF(BF15=\"\",\"\",(BF15/$BT15)*$T15)","v":""},{"$f":"IF(BG15=\"\",\"\",(BG15/$BT15)*$T15)","v":""},{"$f":"IF(BH15=\"\",\"\",(BH15/$BT15)*$T15)","v":""},{"$f":"IF(BI15=\"\",\"\",(BI15/$BT15)*$T15)","v":""},{"$f":"IF(BJ15=\"\",\"\",(BJ15/$BT15)*$T15)","v":""},{"$f":"IF(BK15=\"\",\"\",(BK15/$BT15)*$T15)","v":""},{"$f":"IF(BL15=\"\",\"\",(BL15/$BT15)*$T15)","v":""},{"$f":"IF(BM15=\"\",\"\",(BM15/$BT15)*$T15)","v":""},{"$f":"IF(BN15=\"\",\"\",(BN15/$BT15)*$T15)","v":""},{"$f":"IF(BO15=\"\",\"\",(BO15/$BT15)*$T15)","v":""},{"$f":"IF(BP15=\"\",\"\",(BP15/$BT15)*$T15)","v":""},{"$f":"IF(BQ15=\"\",\"\",(BQ15/$BT15)*$T15)","v":""},{"$f":"IF(BR15=\"\",\"\",(BR15/$BT15)*$T15)","v":""},{"$f":"IF(BS15=\"\",\"\",(BS15/$BT15)*$T15)","v":""},{"$f":"IF(SUM(BV15:CY15)=T15,\"\",\"ERROR\")","v":""}]
[null,null,null,"Local",null,"ADMIRALTY PARK",null,null,{"$f":"IFERROR(VLOOKUP($G16,Parksunitrate1,2,FALSE),0)","v":0},114100.69500000001,null,{"$f":"IF(K16=\"\",1,VLOOKUP(K16,PArksitecond,2,FALSE))","v":1},{"$f":"IF(J16=\"\",\"\",J16*L16)","v":114100.69500000001},null,0.49302336261421786,20,{"$f":"(P16*10000)*O16","v":98604.672522843568},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R16,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q16+M16)*S16,0)","v":212705.36752284359},"","","","","","","","","","","","","","","y","","","","",null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP16:BS16)","v":12642},null,"","","","","","","","","","","","","","",212705.36752284359,"","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"ALBATROSS STREET LOOKOUT",null,null,0,11590.128000000001,null,1,11590.128000000001,null,5.0974356601070197,20,{"$f":"(P17*10000)*O17","v":1019487.132021404},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R17,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q17+M17)*S17,0)","v":1031077.260021404},"","","","","","","","","","","","","","","","y","","","",null,null,"","","","","","","","","","","","","","","",4215,"","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP17:BS17)","v":4215},null,"","","","","","","","","","","","","","","",1031077.260021404,"","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"ALLAN CAMERON PARK",null,null,0,137201.36920000002,null,1,137201.36920000002,null,0.36903368892313815,20,73806.737784627636,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R18,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},211008.10698462767,"","","","","","","","","","","","","","","","","","y","",null,null,"","","","","","","","","","","","","","","","","",4238,"",null,null,null,null,null,null,null,null,null,null,null,4238,null,"","","","","","","","","","","","","","","","","",211008.10698462767,"","","","","","","","","","","","",""]
[null,null,null,"Local",null,"ALSATIA PARK",null,null,0,812011.37690000015,null,1,812011.37690000015,null,1.0646956806042154,20,212939.13612084309,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R19,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1024950.5130208433,"","","","","","","","","","","","","","","","","","y","",null,null,"","","","","","","","","","","","","","","","","",4238,"",null,null,null,null,null,null,null,null,null,null,null,4238,null,"","","","","","","","","","","","","","","","","",1024950.5130208433,"","","","","","","","","","","","",""]
[null,null,null,"Local",null,"ANNIE WOOD PARK",null,null,0,378040.91390000004,null,1,378040.91390000004,null,6.0790816290267777,20,1215816.3258053556,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R20,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1593857.2397053556,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",1593857.2397053556,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"ANZAC PARK MARIAN",null,null,0,211241.3388,null,1,211241.3388,null,0.17041403531072039,20,34082.807062144078,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R21,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},245324.14586214407,"","","","","","","","y","","","","","","","","","","","",null,null,"","","","","","","",4371,"","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,4371,null,"","","","","","","",245324.14586214407,"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"ANZAC PARK WALKERSTON",null,null,0,161674.13129999998,null,1,161674.13129999998,null,5.031678884209078E-2,20,10063.357768418156,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R22,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},171737.48906841813,"","","","","","","","","","","","","","","","","","y","",null,null,"","","","","","","","","","","","","","","","","",4238,"",null,null,null,null,null,null,null,null,null,null,null,4238,null,"","","","","","","","","","","","","","","","","",171737.48906841813,"","","","","","","","","","","","",""]
[null,null,null,"Local",null,"ANZAC SQUARE PARK",null,null,0,115833.8527,null,1,115833.8527,null,0.18130982772389681,20,36261.965544779363,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R23,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},152095.81824477937,"","","","","","","","","","","","","","y","","","","","",null,null,"","","","","","","","","","","","","",5500,"","","","","",null,null,null,null,null,null,null,null,null,null,null,5500,null,"","","","","","","","","","","","","",152095.81824477937,"","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"APEX PARK",null,null,0,452693.26789999998,null,1,452693.26789999998,null,1.0540292867909797,20,210805.85735819594,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R24,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},663499.12525819591,"","","","","","","","","","","","","","y","","","","","",null,null,"","","","","","","","","","","","","",5500,"","","","","",null,null,null,null,null,null,null,null,null,null,null,5500,null,"","","","","","","","","","","","","",663499.12525819591,"","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"BAKERS CREEK PARK",null,null,0,592684.76429999992,null,1,592684.76429999992,null,3.582316629987806,20,716463.32599756122,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R25,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1309148.0902975611,"","","y","","","","","","","","","","","","","","","","",null,null,"","",2151,"","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,2151,null,"","",1309148.0902975611,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"BAKERS CREEK SPORTS",null,null,0,355425.84970000002,null,1,355425.84970000002,null,4.1093258022517087,20,821865.16045034176,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R26,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1177291.0101503418,"","","y","","","","","","","","","","","","","","","","",null,null,"","",2151,"","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,2151,null,"","",1177291.0101503418,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"BASSETT STREET PARK",null,null,0,40782.240000000005,null,1,40782.240000000005,null,1.0306696946409337,20,206133.93892818675,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R27,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},246916.17892818677,"","","","","","","","","","","","","","","","","","","",null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,"Local",null,"BAXTER DRIVE PARK",null,null,0,337788.33880000003,null,1,337788.33880000003,null,1.0694890738646594,20,213897.81477293189,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R28,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},551686.15357293189,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",551686.15357293189,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"BLACKS BEACH PARK",null,null,0,224291.0086,null,1,224291.0086,null,1.0312440707838233,20,206248.81415676465,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R29,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},430539.82275676465,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",430539.82275676465,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"BLUE  WATER QUAY",null,null,0,5602424.625599999,null,1,5602424.625599999,null,0.85901018314739719,20,171802.03662947944,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R30,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5774226.6622294784,"","","","","","y","","","","","","","","","","","","","",null,null,"","","","","",9685,"","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,9685,null,"","","","","",5774226.6622294784,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"BMX RESERVE BEACONSFIELD",null,null,0,531694.83329999994,null,1,531694.83329999994,null,2.4307311953524575,20,486146.23907049152,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R31,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1017841.0723704915,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,1017841.0723704915,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Regional",null,"BOTANIC GARDENS",null,null,0,5827328.0398000004,null,1,5827328.0398000004,null,50.1025926695783,20,10020518.533915659,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R32,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},15847846.573715661,"","","","","","","","","","","","","","","","","","","y",null,null,"","","","","","","","","","","","","","","","","","",7042,null,null,null,null,null,null,null,null,null,null,null,7042,null,"","","","","","","","","","","","","","","","","","",15847846.573715661,"","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"BREWERS PARK SPORTING COMPLEX",null,null,0,0,null,1,0,null,14.675860158448669,20,2935172.0316897337,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R33,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2935172.0316897337,"","","","","","","","","","","","","","y","","","","","",null,null,"","","","","","","","","","","","","",5500,"","","","","",null,null,null,null,null,null,null,null,null,null,null,5500,null,"","","","","","","","","","","","","",2935172.0316897337,"","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"BREWERS SKATE PARK",null,null,0,130751.39,null,1,130751.39,null,0.28472303912062363,20,56944.607824124723,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R34,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},187695.99782412473,"","","","","","","","","","","","","","y","","","","","",null,null,"","","","","","","","","","","","","",5500,"","","","","",null,null,null,null,null,null,null,null,null,null,null,5500,null,"","","","","","","","","","","","","",187695.99782412473,"","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"BROAD STREET PARK",null,null,0,224219.04439999998,null,1,224219.04439999998,null,0.60352676268422989,20,120705.35253684598,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R35,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},344924.39693684597,"","","","","","","","","","","","","","y","","","","","",null,null,"","","","","","","","","","","","","",5500,"","","","","",null,null,null,null,null,null,null,null,null,null,null,5500,null,"","","","","","","","","","","","","",344924.39693684597,"","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"BROOMDYKES DRIVE PARK",null,null,0,355306.6336,null,1,355306.6336,null,0.15460420057024843,20,30920.840114049686,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R36,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},386227.47371404967,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,386227.47371404967,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"BROTHERS BULLDOGS JNR RUGBY LEAGUE",null,null,0,0,null,1,0,null,9.1688937570098474,20,1833778.7514019695,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R37,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1833778.7514019695,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,1833778.7514019695,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"BUCASIA COMMUNITY HALL PARK",null,null,0,94416.639999999999,null,1,94416.639999999999,null,0.68313638666744259,20,136627.27733348851,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R38,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},231043.91733348853,"","","","","","","","","","","","","","","y","","","","",null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,12642,null,"","","","","","","","","","","","","","",231043.91733348853,"","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"BUCASIA SKATE BOWL",null,null,0,232743.34360000002,null,1,232743.34360000002,null,0.31801886881108865,20,63603.77376221773,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R39,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},296347.11736221774,"","","","","","","","","","","","","","","y","","","","",null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,12642,null,"","","","","","","","","","","","","","",296347.11736221774,"","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"BUNDESEN STREET PARK",null,null,0,177412.04439999998,null,1,177412.04439999998,null,0.56672763479977895,20,113345.52695995579,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R40,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},290757.57135995576,"","","","","","","","","","","","","","","","","","","",null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,"Local",null,"BUSUTTIN DRIVE PARK",null,null,0,99540.767999999996,null,{"$f":"IF(K41=\"\",1,VLOOKUP(K41,PArksitecond,2,FALSE))","v":1},{"$f":"IF(J41=\"\",\"\",J41*L41)","v":99540.767999999996},null,0.30091026025272866,20,60182.052050545732,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R41,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q41+M41)*S41,0)","v":159722.82005054574},"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",159722.82005054574,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"CAMILLERI STREET RESERVE",null,null,0,625884.39390000002,null,1,625884.39390000002,null,1.2695373986356711,20,253907.47972713422,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R42,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},879791.87362713425,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",879791.87362713425,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"CANECUTTERS DRIVE PARK",null,null,0,399677.15610000008,null,1,399677.15610000008,null,1.5806653427796287,20,316133.06855592574,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R43,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},715810.22465592576,"","","","","","","","","","","","y","","","","","","","",null,null,"","","","","","","","","","","",4535,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,4535,null,"","","","","","","","","","","",715810.22465592576,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Regional",null,"CANELAND PARK",null,null,0,2622483.1113000005,null,1,2622483.1113000005,null,4.0276317659577332,20,805526.35319154663,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R44,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3428009.4644915471,"","","","","","y","","","","","","","","","","","","","",null,null,"","","","","",9685,"","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,9685,null,"","","","","",3428009.4644915471,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"CARBEEN STREET PARK",null,null,0,162139.28950000001,null,{"$f":"IF(K45=\"\",1,VLOOKUP(K45,PArksitecond,2,FALSE))","v":1},{"$f":"IF(J45=\"\",\"\",J45*L45)","v":162139.28950000001},null,1.2088150535571804,20,241763.0107114361,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R45,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q45+M45)*S45,0)","v":403902.30021143612},"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,403902.30021143612,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"CATHERINE STREET PARK",null,null,0,73771.355299999996,null,1,73771.355299999996,null,0.31283009007804635,20,62566.018015609268,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R46,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},136337.37331560926,"","","","","","","","","","","","","","","","","","y","",null,null,"","","","","","","","","","","","","","","","","",4238,"",null,null,null,null,null,null,null,null,null,null,null,4238,null,"","","","","","","","","","","","","","","","","",136337.37331560926,"","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"CATHY FREEMAN ATHLETIC PARK",null,null,0,364877.13860000001,null,1,364877.13860000001,null,3.1502096115235525,20,630041.92230471049,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R47,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},994919.06090471055,"","","","","","","","","","","","","","","","y","","","",null,null,{"$f":"IF(U47=\"y\",AP$14,IF(AND(U47>0,U47<=1),U47*AP$14,\"\"))","v":""},{"$f":"IF(V47=\"y\",AQ$14,IF(AND(V47>0,V47<=1),V47*AQ$14,\"\"))","v":""},{"$f":"IF(W47=\"y\",AR$14,IF(AND(W47>0,W47<=1),W47*AR$14,\"\"))","v":""},{"$f":"IF(X47=\"y\",AS$14,IF(AND(X47>0,X47<=1),X47*AS$14,\"\"))","v":""},{"$f":"IF(Y47=\"y\",AT$14,IF(AND(Y47>0,Y47<=1),Y47*AT$14,\"\"))","v":""},{"$f":"IF(Z47=\"y\",AU$14,IF(AND(Z47>0,Z47<=1),Z47*AU$14,\"\"))","v":""},{"$f":"IF(AA47=\"y\",AV$14,IF(AND(AA47>0,AA47<=1),AA47*AV$14,\"\"))","v":""},{"$f":"IF(AB47=\"y\",AW$14,IF(AND(AB47>0,AB47<=1),AB47*AW$14,\"\"))","v":""},{"$f":"IF(AC47=\"y\",AX$14,IF(AND(AC47>0,AC47<=1),AC47*AX$14,\"\"))","v":""},{"$f":"IF(AD47=\"y\",AY$14,IF(AND(AD47>0,AD47<=1),AD47*AY$14,\"\"))","v":""},{"$f":"IF(AE47=\"y\",AZ$14,IF(AND(AE47>0,AE47<=1),AE47*AZ$14,\"\"))","v":""},{"$f":"IF(AF47=\"y\",BA$14,IF(AND(AF47>0,AF47<=1),AF47*BA$14,\"\"))","v":""},{"$f":"IF(AG47=\"y\",BB$14,IF(AND(AG47>0,AG47<=1),AG47*BB$14,\"\"))","v":""},{"$f":"IF(AH47=\"y\",BC$14,IF(AND(AH47>0,AH47<=1),AH47*BC$14,\"\"))","v":""},{"$f":"IF(AI47=\"y\",BD$14,IF(AND(AI47>0,AI47<=1),AI47*BD$14,\"\"))","v":""},{"$f":"IF(AJ47=\"y\",BE$14,IF(AND(AJ47>0,AJ47<=1),AJ47*BE$14,\"\"))","v":4215},{"$f":"IF(AK47=\"y\",BF$14,IF(AND(AK47>0,AK47<=1),AK47*BF$14,\"\"))","v":""},{"$f":"IF(AL47=\"y\",BG$14,IF(AND(AL47>0,AL47<=1),AL47*BG$14,\"\"))","v":""},{"$f":"IF(AM47=\"y\",BH$14,IF(AND(AM47>0,AM47<=1),AM47*BH$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,4215,null,{"$f":"IF(AP47=\"\",\"\",(AP47/$BT47)*$T47)","v":""},{"$f":"IF(AQ47=\"\",\"\",(AQ47/$BT47)*$T47)","v":""},{"$f":"IF(AR47=\"\",\"\",(AR47/$BT47)*$T47)","v":""},{"$f":"IF(AS47=\"\",\"\",(AS47/$BT47)*$T47)","v":""},{"$f":"IF(AT47=\"\",\"\",(AT47/$BT47)*$T47)","v":""},{"$f":"IF(AU47=\"\",\"\",(AU47/$BT47)*$T47)","v":""},{"$f":"IF(AV47=\"\",\"\",(AV47/$BT47)*$T47)","v":""},{"$f":"IF(AW47=\"\",\"\",(AW47/$BT47)*$T47)","v":""},{"$f":"IF(AX47=\"\",\"\",(AX47/$BT47)*$T47)","v":""},{"$f":"IF(AY47=\"\",\"\",(AY47/$BT47)*$T47)","v":""},{"$f":"IF(AZ47=\"\",\"\",(AZ47/$BT47)*$T47)","v":""},{"$f":"IF(BA47=\"\",\"\",(BA47/$BT47)*$T47)","v":""},{"$f":"IF(BB47=\"\",\"\",(BB47/$BT47)*$T47)","v":""},{"$f":"IF(BC47=\"\",\"\",(BC47/$BT47)*$T47)","v":""},{"$f":"IF(BD47=\"\",\"\",(BD47/$BT47)*$T47)","v":""},{"$f":"IF(BE47=\"\",\"\",(BE47/$BT47)*$T47)","v":994919.06090471055},{"$f":"IF(BF47=\"\",\"\",(BF47/$BT47)*$T47)","v":""},{"$f":"IF(BG47=\"\",\"\",(BG47/$BT47)*$T47)","v":""},{"$f":"IF(BH47=\"\",\"\",(BH47/$BT47)*$T47)","v":""},{"$f":"IF(BI47=\"\",\"\",(BI47/$BT47)*$T47)","v":""},{"$f":"IF(BJ47=\"\",\"\",(BJ47/$BT47)*$T47)","v":""},{"$f":"IF(BK47=\"\",\"\",(BK47/$BT47)*$T47)","v":""},{"$f":"IF(BL47=\"\",\"\",(BL47/$BT47)*$T47)","v":""},{"$f":"IF(BM47=\"\",\"\",(BM47/$BT47)*$T47)","v":""},{"$f":"IF(BN47=\"\",\"\",(BN47/$BT47)*$T47)","v":""},{"$f":"IF(BO47=\"\",\"\",(BO47/$BT47)*$T47)","v":""},{"$f":"IF(BP47=\"\",\"\",(BP47/$BT47)*$T47)","v":""},{"$f":"IF(BQ47=\"\",\"\",(BQ47/$BT47)*$T47)","v":""},{"$f":"IF(BR47=\"\",\"\",(BR47/$BT47)*$T47)","v":""},{"$f":"IF(BS47=\"\",\"\",(BS47/$BT47)*$T47)","v":""},{"$f":"IF(SUM(BV47:CY47)=T47,\"\",\"ERROR\")","v":""}]
[null,null,null,"Local",null,"CENTENARY PARK",null,null,0,1811966.4709999999,null,1,16619189.5,null,0.14004929314213069,20,28009.858628426136,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R48,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},16647199.358628426,"","","","","","","","","","","","","","","","","","y","",null,null,"","","","","","","","","","","","","","","","","",4238,"",null,null,null,null,null,null,null,null,null,null,null,4238,null,"","","","","","","","","","","","","","","","","",16647199.358628426,"","","","","","","","","","","","",""]
[null,null,null,"Local",null,"CITY HEART",null,null,0,241575.68760000006,null,{"$f":"IF(K49=\"\",1,VLOOKUP(K49,PArksitecond,2,FALSE))","v":1},56993.599999999999,null,0.69950941950128309,20,139901.88390025662,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R49,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q49+M49)*S49,0)","v":196895.48390025663},"","","","","","y","","","","","","","","","","","","","",null,null,"","","","","",9685,"","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,9685,null,"","","","","",196895.48390025663,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"COL STORY PARK",null,null,0,255848.44779999997,null,1,0,null,0.54231477875110046,20,108462.95575022009,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R50,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},108462.95575022009,"","","","","","","","","","","","","","","","","","","y",null,null,"","","","","","","","","","","","","","","","","","",7042,null,null,null,null,null,null,null,null,null,null,null,7042,null,"","","","","","","","","","","","","","","","","","",108462.95575022009,"","","","","","","","","","","",""]
[null,null,null,"Local",null,"COMMANDER PARADE PARK",null,null,0,607642.48300000001,null,1,38765.199999999997,null,0.92337556240192076,20,184675.11248038415,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R51,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},223440.31248038413,"","","","","","","","","","","","","","","y","","","","",null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,12642,null,"","","","","","","","","","","","","","",223440.31248038413,"","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"CONE STREET PARK",null,null,0,28831.9755,null,1,64635.199999999997,null,0.71067953894385805,20,142135.90778877161,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R52,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},206771.10778877162,"","","","","","","","","","","","","","","y","","","","",null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,12642,null,"","","","","","","","","","","","","","",206771.10778877162,"","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"CORELLA WAY PARK",null,null,0,155567.07339999999,null,1,41630.800000000003,null,0.30213372751447032,20,60426.74550289406,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R53,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},102057.54550289406,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",102057.54550289406,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"DAVID CHEONG PARK",null,null,0,15198.992399999999,null,1,0,null,2.5437238507110278,20,508744.77014220558,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R54,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},508744.77014220558,"","","","","","","","","","","","","","","","y","","","",null,null,"","","","","","","","","","","","","","","",4215,"","","",null,null,null,null,null,null,null,null,null,null,null,4215,null,"","","","","","","","","","","","","","","",508744.77014220558,"","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"DAWSON BOULEVARD PARK",null,null,0,141716.0527,null,1,0,null,0.71517926194831949,20,143035.85238966389,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R55,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},143035.85238966389,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",143035.85238966389,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"DIANE STREET PARK",null,null,0,150812.48749999999,null,1,0,null,0.25608496101303158,20,51216.992202606314,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R56,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},51216.992202606314,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",51216.992202606314,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"DOLPHIN FIELDS SPORTS PRECINCT",null,null,0,0,null,1,0,null,4.161585865448953,20,832317.17308979062,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R57,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},832317.17308979062,"","","","","","","","","","","","","","","y","","","","",null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,12642,null,"","","","","","","","","","","","","","",832317.17308979062,"","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"DOWNING STREET PARK",null,null,0,209689.20199999999,null,1,0,null,0.58470952784869745,20,116941.90556973949,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R58,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},116941.90556973949,"","","","","","","","","","","","y","","","","","","","",null,null,"","","","","","","","","","","",4535,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,4535,null,"","","","","","","","","","","",116941.90556973949,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"EAGLEMOUNT PARK",null,null,0,810147.35730000003,null,1,0,null,10.567634182638985,20,2113526.8365277969,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R59,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2113526.8365277969,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,2113526.8365277969,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"EAGLEMOUNT PARK",null,null,0,810147.35730000003,null,{"$f":"IF(K60=\"\",1,VLOOKUP(K60,PArksitecond,2,FALSE))","v":1},{"$f":"IF(J60=\"\",\"\",J60*L60)","v":810147.35730000003},null,0.12018815377470478,20,24037.630754940954,2016,{"$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":834184.98805494094},"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,834184.98805494094,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"EDWARD LLOYD PARK",null,null,0,1641097.0741999999,null,1,1641097.0741999999,null,9.1616753140001812,20,1832335.0628000363,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R61,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3473432.1370000364,"","","","","","","","y","","","","","","","","","","","",null,null,"","","","","","","",4371,"","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,4371,null,"","","","","","","",3473432.1370000364,"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"EIMEO ESPLANADE PARK",null,null,0,659210.65960000025,null,1,659210.65960000025,null,0.74394189845208303,20,148788.37969041659,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R62,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},807999.03929041687,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",807999.03929041687,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"EIMEO ESPLANADE PARK",null,null,0,659210.65960000025,null,1,659210.65960000025,null,0.26440762649257238,20,52881.525298514476,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R63,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},712092.18489851477,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",712092.18489851477,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"EVA MUSSETT PARK",null,null,0,100353.8045,null,1,100353.8045,null,0.22944914055858076,20,45889.828111716153,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R64,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},146243.63261171617,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",146243.63261171617,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"FAIRMEADOW DRIVE PARK",null,null,0,141721.64350000001,null,1,141721.64350000001,null,2.5256322035570551,20,505126.44071141101,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R65,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},646848.08421141095,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",646848.08421141095,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"FAIRWAY DRIVE PARK",null,null,{"$f":"IFERROR(VLOOKUP($G66,Parksunitrate1,2,FALSE),0)","v":0},139771.0116,null,{"$f":"IF(K66=\"\",1,VLOOKUP(K66,PArksitecond,2,FALSE))","v":1},139771.0116,null,0.50878712310192509,20,101757.42462038502,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R66,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},241528.43622038502,"","","y","","","","","","","","","","","","","","","","",null,null,"","",2151,"","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,2151,null,"","",241528.43622038502,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"FIELDS OF DREAMS PARK",null,null,0,783703.90539999993,null,1,{"$f":"IF(J67=\"\",\"\",J67*L67)","v":783703.90539999993},null,1.1900104803109974,20,238002.09606219947,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R67,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q67+M67)*S67,0)","v":1021706.0014621994},"","","","","","","","","","","","","","y","","","","","",null,null,"","","","","","","","","","","","","",5500,"","","","","",null,null,null,null,null,null,null,null,null,null,null,5500,null,"","","","","","","","","","","","","",1021706.0014621994,"","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"FRANK COWLEY DRIVE PARK",null,null,0,111765.55780000001,null,1,111765.55780000001,null,2.281849478614193,20,456369.89572283858,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R68,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},568135.45352283865,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP68:BS68)","v":10761},null,"","","","","","","","","",568135.45352283865,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"GEORGE JOHNSON PARK",null,null,0,246457.2421,null,1,246457.2421,null,1.2485362201163805,20,249707.24402327611,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R69,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},496164.48612327612,"","","","","","","","","y","","","","","","","","","","",null,null,"","","","","","","","",2581,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,2581,null,"","","","","","","","",496164.48612327612,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"GEORGE MOORE PARK",null,null,0,119485.05349999999,null,1,119485.05349999999,null,0.56269869658748417,20,112539.73931749683,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R70,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},232024.79281749681,"","","","","","","","","","","","y","","","","","","","",null,null,"","","","","","","","","","","",4535,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,4535,null,"","","","","","","","","","","",232024.79281749681,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"GEORGE STREET PARK",null,null,0,154055.92610000001,null,1,154055.92610000001,null,1.6508233359483748,20,330164.66718967498,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R71,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},484220.59328967496,"","","","","","","","","","","","","","","","","y","","",null,null,"","","","","","","","","","","","","","","","",7605,"","",null,null,null,null,null,null,null,null,null,null,null,7605,null,"","","","","","","","","","","","","","","","",484220.59328967496,"","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"GILLHAMS PARK",null,null,0,143669.68,null,1,143669.68,null,9.6058930753598464,20,1921178.6150719693,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R72,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2064848.2950719693,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,2064848.2950719693,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"GLENFIELDS PARK",null,null,0,458332.58509999991,null,1,458332.58509999991,null,6.5042928611208461,20,1300858.5722241693,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R73,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1759191.1573241693,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",1759191.1573241693,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"GOOSEPONDS PARK",null,null,0,1062370.6109999998,null,1,1062370.6109999998,null,22.49371065973618,20,4498742.1319472361,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R74,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},5561112.7429472357,"","","","","","","","","","","","","","","","","","","",null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,"Local",null,"GRACE CRESCENT PARK",null,null,0,37000,null,1,37000,null,6.5437261427079632E-2,20,13087.452285415926,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R75,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},50087.45228541593,"","","","","","","","","","","","","","","","y","","","",null,null,"","","","","","","","","","","","","","","",4215,"","","",null,null,null,null,null,null,null,null,null,null,null,4215,null,"","","","","","","","","","","","","","","",50087.45228541593,"","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"GRIFFIN STREET PARK",null,null,0,244558.76089999999,null,1,244558.76089999999,null,0.22144554960288396,20,{"$f":"(P76*10000)*O76","v":44289.10992057679},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R76,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},288847.87082057679,"","","","","","y","","","","","","","","","","","","","",null,null,"","","","","",9685,"","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,9685,null,"","","","","",288847.87082057679,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"HODGES ROAD PARK",null,null,0,63344.821600000003,null,1,63344.821600000003,null,0.62478007297407789,20,124956.01459481558,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R77,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},188300.83619481558,"","","","","","","","","","","","","","","y","","","","",null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,12642,null,"","","","","","","","","","","","","","",188300.83619481558,"","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"ILLAWONG PARK",null,null,0,1099075.9807,null,1,1099075.9807,null,3.9496565101973182,20,789931.30203946366,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R78,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1889007.2827394637,"","","","y","","","","","","","","","","","","","","","",null,null,"","","",4551,"","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,4551,null,"","","",1889007.2827394637,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"ILUKA PARK",null,null,0,1522373.7346000001,null,1,1522373.7346000001,null,4.5551493816347381,20,911029.87632694759,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R79,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2433403.6109269476,"","","","y","","","","","","","","","","","","","","","",null,null,{"$f":"IF(U79=\"y\",AP$14,IF(AND(U79>0,U79<=1),U79*AP$14,\"\"))","v":""},{"$f":"IF(V79=\"y\",AQ$14,IF(AND(V79>0,V79<=1),V79*AQ$14,\"\"))","v":""},{"$f":"IF(W79=\"y\",AR$14,IF(AND(W79>0,W79<=1),W79*AR$14,\"\"))","v":""},{"$f":"IF(X79=\"y\",AS$14,IF(AND(X79>0,X79<=1),X79*AS$14,\"\"))","v":4551},{"$f":"IF(Y79=\"y\",AT$14,IF(AND(Y79>0,Y79<=1),Y79*AT$14,\"\"))","v":""},{"$f":"IF(Z79=\"y\",AU$14,IF(AND(Z79>0,Z79<=1),Z79*AU$14,\"\"))","v":""},{"$f":"IF(AA79=\"y\",AV$14,IF(AND(AA79>0,AA79<=1),AA79*AV$14,\"\"))","v":""},{"$f":"IF(AB79=\"y\",AW$14,IF(AND(AB79>0,AB79<=1),AB79*AW$14,\"\"))","v":""},{"$f":"IF(AC79=\"y\",AX$14,IF(AND(AC79>0,AC79<=1),AC79*AX$14,\"\"))","v":""},{"$f":"IF(AD79=\"y\",AY$14,IF(AND(AD79>0,AD79<=1),AD79*AY$14,\"\"))","v":""},{"$f":"IF(AE79=\"y\",AZ$14,IF(AND(AE79>0,AE79<=1),AE79*AZ$14,\"\"))","v":""},{"$f":"IF(AF79=\"y\",BA$14,IF(AND(AF79>0,AF79<=1),AF79*BA$14,\"\"))","v":""},{"$f":"IF(AG79=\"y\",BB$14,IF(AND(AG79>0,AG79<=1),AG79*BB$14,\"\"))","v":""},{"$f":"IF(AH79=\"y\",BC$14,IF(AND(AH79>0,AH79<=1),AH79*BC$14,\"\"))","v":""},{"$f":"IF(AI79=\"y\",BD$14,IF(AND(AI79>0,AI79<=1),AI79*BD$14,\"\"))","v":""},{"$f":"IF(AJ79=\"y\",BE$14,IF(AND(AJ79>0,AJ79<=1),AJ79*BE$14,\"\"))","v":""},{"$f":"IF(AK79=\"y\",BF$14,IF(AND(AK79>0,AK79<=1),AK79*BF$14,\"\"))","v":""},{"$f":"IF(AL79=\"y\",BG$14,IF(AND(AL79>0,AL79<=1),AL79*BG$14,\"\"))","v":""},{"$f":"IF(AM79=\"y\",BH$14,IF(AND(AM79>0,AM79<=1),AM79*BH$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,4551,null,{"$f":"IF(AP79=\"\",\"\",(AP79/$BT79)*$T79)","v":""},{"$f":"IF(AQ79=\"\",\"\",(AQ79/$BT79)*$T79)","v":""},{"$f":"IF(AR79=\"\",\"\",(AR79/$BT79)*$T79)","v":""},{"$f":"IF(AS79=\"\",\"\",(AS79/$BT79)*$T79)","v":2433403.6109269476},{"$f":"IF(AT79=\"\",\"\",(AT79/$BT79)*$T79)","v":""},{"$f":"IF(AU79=\"\",\"\",(AU79/$BT79)*$T79)","v":""},{"$f":"IF(AV79=\"\",\"\",(AV79/$BT79)*$T79)","v":""},{"$f":"IF(AW79=\"\",\"\",(AW79/$BT79)*$T79)","v":""},{"$f":"IF(AX79=\"\",\"\",(AX79/$BT79)*$T79)","v":""},{"$f":"IF(AY79=\"\",\"\",(AY79/$BT79)*$T79)","v":""},{"$f":"IF(AZ79=\"\",\"\",(AZ79/$BT79)*$T79)","v":""},{"$f":"IF(BA79=\"\",\"\",(BA79/$BT79)*$T79)","v":""},{"$f":"IF(BB79=\"\",\"\",(BB79/$BT79)*$T79)","v":""},{"$f":"IF(BC79=\"\",\"\",(BC79/$BT79)*$T79)","v":""},{"$f":"IF(BD79=\"\",\"\",(BD79/$BT79)*$T79)","v":""},{"$f":"IF(BE79=\"\",\"\",(BE79/$BT79)*$T79)","v":""},{"$f":"IF(BF79=\"\",\"\",(BF79/$BT79)*$T79)","v":""},{"$f":"IF(BG79=\"\",\"\",(BG79/$BT79)*$T79)","v":""},{"$f":"IF(BH79=\"\",\"\",(BH79/$BT79)*$T79)","v":""},{"$f":"IF(BI79=\"\",\"\",(BI79/$BT79)*$T79)","v":""},{"$f":"IF(BJ79=\"\",\"\",(BJ79/$BT79)*$T79)","v":""},{"$f":"IF(BK79=\"\",\"\",(BK79/$BT79)*$T79)","v":""},{"$f":"IF(BL79=\"\",\"\",(BL79/$BT79)*$T79)","v":""},{"$f":"IF(BM79=\"\",\"\",(BM79/$BT79)*$T79)","v":""},{"$f":"IF(BN79=\"\",\"\",(BN79/$BT79)*$T79)","v":""},{"$f":"IF(BO79=\"\",\"\",(BO79/$BT79)*$T79)","v":""},{"$f":"IF(BP79=\"\",\"\",(BP79/$BT79)*$T79)","v":""},{"$f":"IF(BQ79=\"\",\"\",(BQ79/$BT79)*$T79)","v":""},{"$f":"IF(BR79=\"\",\"\",(BR79/$BT79)*$T79)","v":""},{"$f":"IF(BS79=\"\",\"\",(BS79/$BT79)*$T79)","v":""},{"$f":"IF(SUM(BV79:CY79)=T79,\"\",\"ERROR\")","v":""}]
[null,null,null,"Local",null,"INGLEWOOD CLOSE PARK",null,null,0,82452.858699999997,null,1,82452.858699999997,null,0.20557586296148969,20,41115.172592297939,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R80,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},123568.03129229794,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,123568.03129229794,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"JAMES MUSCAT DR PARK",null,null,0,339183.26809999999,null,1,339183.26809999999,null,0.51860284552257685,20,103720.56910451537,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R81,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},442903.83720451535,"","","","","","","","","","","","","","","","","","y","",null,null,"","","","","","","","","","","","","","","","","",4238,"",null,null,null,null,null,null,null,null,null,null,null,4238,null,"","","","","","","","","","","","","","","","","",442903.83720451535,"","","","","","","","","","","","",""]
[null,null,null,"Local",null,"JASMINE STREET PARK",null,null,0,22000,null,1,22000,null,7.6621228366055796E-2,20,15324.245673211159,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R82,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},37324.24567321116,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,37324.24567321116,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"JAYCEE PARK",null,null,0,233169.12060000002,null,1,233169.12060000002,null,1.736233569590935,20,347246.71391818702,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R83,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},580415.83451818698,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,580415.83451818698,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Regional",null,"JOHN BREEN PARK & CENTENARY PARK",null,null,0,1605893.9209000005,null,1,1605893.9209000005,null,12.082241620144467,20,2416448.3240288934,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R84,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4022342.2449288936,"","","","","","","","","","","","","","","","","","","",null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,"Local",null,"JUBILEE PARK",null,null,0,1911309.2594999999,null,1,1911309.2594999999,null,1.3830565946307085,20,276611.31892614171,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R85,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2187920.5784261418,"","","","","","y","","","","","","","","","","","","","",null,null,"","","","","",9685,"","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,9685,null,"","","","","",2187920.5784261418,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"JUNIOR SOCCER MACKAY",null,null,0,0,null,1,0,null,23.014343631377525,20,4602868.7262755046,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R86,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},4602868.7262755046,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",4602868.7262755046,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"KARWIN DRIVE PARK",null,null,0,92359.905200000008,null,1,92359.905200000008,null,0.53202953841633915,20,106405.90768326783,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R87,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},198765.81288326782,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,198765.81288326782,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"KEMMIS PARK",null,null,0,816794.3825999999,null,1,816794.3825999999,null,0.83121163778395935,20,166242.32755679186,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R88,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},983036.71015679173,"","","","","","","","","","","","","","","","","y","","",null,null,"","","","","","","","","","","","","","","","",7605,"","",null,null,null,null,null,null,null,null,null,null,null,7605,null,"","","","","","","","","","","","","","","","",983036.71015679173,"","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"KENTUCKY PARK",null,null,0,3885,null,1,3885,null,6.6236888151662163E-2,20,13247.377630332432,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R89,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},17132.377630332434,"","","","","","y","","","","","","","","","","","","","",null,null,"","","","","",9685,"","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,9685,null,"","","","","",17132.377630332434,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"KERRISDALE CRESCENT PARK",null,null,0,345916.67,null,1,345916.67,null,0.46922943396534128,20,93845.886793068261,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R90,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},439762.55679306824,"","y","","","","","","","","","","","","","","","","","",null,null,"",2068,"","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,2068,null,"",439762.55679306824,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"KIDSTON AVENUE PARK",null,null,0,485882.8449000002,null,1,485882.8449000002,null,1.7562852892688858,20,351257.05785377719,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R91,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},837139.90275377734,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",837139.90275377734,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"LAMBERTS BEACH LOOKOUT",null,null,0,201215.2721,null,1,201215.2721,null,3.6314678484627527,20,726293.56969255058,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R92,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},927508.84179255064,"","","","","","","","","","","","","","","","y","","","",null,null,"","","","","","","","","","","","","","","",4215,"","","",null,null,null,null,null,null,null,null,null,null,null,4215,null,"","","","","","","","","","","","","","","",927508.84179255064,"","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"LANDO AVENUE PARK",null,null,0,85959.467000000004,null,1,85959.467000000004,null,0.20939376180941002,20,41878.752361882005,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R93,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},127838.21936188202,"","","","","","","","","","","","","","y","","","","","",null,null,"","","","","","","","","","","","","",5500,"","","","","",null,null,null,null,null,null,null,null,null,null,null,5500,null,"","","","","","","","","","","","","",127838.21936188202,"","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"LANGER DRIVE PARK",null,null,0,9796.5218000000004,null,1,9796.5218000000004,null,0.34463259692881781,20,68926.51938576356,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R94,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},78723.041185763563,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",78723.041185763563,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"LEISURE COURT RESERVE",null,null,0,0,null,1,0,null,53.253854544252114,20,10650770.908850422,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R95,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},10650770.908850422,"","","","","","","","","","","","","","","","","y","","",null,null,"","","","","","","","","","","","","","","","",7605,"","",null,null,null,null,null,null,null,null,null,null,null,7605,null,"","","","","","","","","","","","","","","","",10650770.908850422,"","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"LIONS SOCCER CLUB",null,null,0,0,null,1,0,null,9.0753844248662539,20,1815076.8849732508,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R96,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1815076.8849732508,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,1815076.8849732508,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"LONGAIR STREET PARK",null,null,0,459836.96700000006,null,1,459836.96700000006,null,3.1692869441350839,20,633857.38882701681,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R97,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1093694.3558270168,"","","","","","","","","","","","","","","","","","","y",null,null,"","","","","","","","","","","","","","","","","","",7042,null,null,null,null,null,null,null,null,null,null,null,7042,null,"","","","","","","","","","","","","","","","","","",1093694.3558270168,"","","","","","","","","","","",""]
[null,null,null,"Local",null,"LONGAIR STREET PARK",null,null,0,459836.96700000006,null,1,459836.96700000006,null,0.40559266937066635,20,81118.533874133267,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R98,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},540955.50087413331,"","","","","","","","","","","","","","","","","","","y",null,null,"","","","","","","","","","","","","","","","","","",7042,null,null,null,null,null,null,null,null,null,null,null,7042,null,"","","","","","","","","","","","","","","","","","",540955.50087413331,"","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"MACKAY HOCKEY & JUNIOR SOCCER ASSOC",null,null,0,0,null,1,0,null,11.091834201147693,20,2218366.8402295387,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R99,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2218366.8402295387,"","","","","","","","","","","","","","","","","y","","",null,null,"","","","","","","","","","","","","","","","",7605,"","",null,null,null,null,null,null,null,null,null,null,null,7605,null,"","","","","","","","","","","","","","","","",2218366.8402295387,"","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"MAGPIE 1",null,null,0,0,null,1,0,null,3.2150157244002324,20,643003.14488004649,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R100,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},643003.14488004649,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",643003.14488004649,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"MAGPIE 2",null,null,0,0,null,1,0,null,6.4304821172953472,20,1286096.4234590693,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R101,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1286096.4234590693,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",1286096.4234590693,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"MANSFIELD DRIVE PARK",null,null,0,53000,null,1,53000,null,1.2533174253658812,20,250663.48507317624,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R102,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},303663.48507317621,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,303663.48507317621,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"MARILYN WALLMAN PARK",null,null,0,117061.51,null,1,117061.51,null,1.3426237507263621,20,268524.75014527241,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R103,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},385586.26014527242,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",385586.26014527242,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"MCHUGH STREET PARK",null,null,0,41464.99,null,1,41464.99,null,0.15153197006420252,20,30306.394012840505,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R104,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},71771.384012840499,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",71771.384012840499,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"MCKENNEY STREET PARK",null,null,0,37973.916400000002,null,1,37973.916400000002,null,0.21819108735198797,20,43638.217470397598,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R105,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},81612.133870397607,"","","","","","","","","","","","","","","","","y","","",null,null,"","","","","","","","","","","","","","","","",7605,"","",null,null,null,null,null,null,null,null,null,null,null,7605,null,"","","","","","","","","","","","","","","","",81612.133870397607,"","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"MCLENNANS PARK",null,null,0,1056819.1128,null,1,1056819.1128,null,3.1873000120551129,20,637460.00241102255,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R106,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1694279.1152110226,"","","","","","","","","","","","","","","","","","y","",null,null,"","","","","","","","","","","","","","","","","",4238,"",null,null,null,null,null,null,null,null,null,null,null,4238,null,"","","","","","","","","","","","","","","","","",1694279.1152110226,"","","","","","","","","","","","",""]
[null,null,null,"Local",null,"MCLENNANS PARK",null,null,{"$f":"IFERROR(VLOOKUP($G107,Parksunitrate1,2,FALSE),0)","v":0},1056819.1128,null,{"$f":"IF(K107=\"\",1,VLOOKUP(K107,PArksitecond,2,FALSE))","v":1},{"$f":"IF(J107=\"\",\"\",J107*L107)","v":1056819.1128},null,6.9511560637582639E-2,20,13902.312127516529,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R107,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q107+M107)*S107,0)","v":1070721.4249275166},"","","","","","","","","","","","","","","","","","y","",null,null,"","","","","","","","","","","","","","","","","",4238,"",null,null,null,null,null,null,null,null,null,null,null,4238,null,"","","","","","","","","","","","","","","","","",1070721.4249275166,"","","","","","","","","","","","",""]
[null,null,null,"Local",null,"MIRA FLORES PARK",null,null,0,206822.87700000001,null,1,206822.87700000001,null,0.60736882312863139,20,121473.76462572628,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R108,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},328296.6416257263,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP108:BS108)","v":18990},null,328296.6416257263,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"MIRANI RAILWAY PARK",null,null,0,265062.40700000001,null,1,265062.40700000001,null,2.33528464655492,20,467056.92931098398,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R109,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},732119.33631098398,"","","","","","","","","y","","","","","","","","","","",null,null,"","","","","","","","",2581,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,2581,null,"","","","","","","","",732119.33631098398,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"MIRANI RECREATIONAL RESERVE",null,null,0,0,null,1,0,null,2.1542542450897022,20,430850.84901794046,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R110,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},430850.84901794046,"","","","","","","","","y","","","","","","","","","","",null,null,"","","","","","","","",2581,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,2581,null,"","","","","","","","",430850.84901794046,"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"MONTGOMERY STREET PARK",null,null,0,305304.32829999999,null,1,305304.32829999999,null,0.36721012192392766,20,73442.024384785531,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R111,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},378746.3526847855,"","","","","y","","","","","","","","","","","","","","",null,null,{"$f":"IF(U111=\"y\",AP$14,IF(AND(U111>0,U111<=1),U111*AP$14,\"\"))","v":""},{"$f":"IF(V111=\"y\",AQ$14,IF(AND(V111>0,V111<=1),V111*AQ$14,\"\"))","v":""},{"$f":"IF(W111=\"y\",AR$14,IF(AND(W111>0,W111<=1),W111*AR$14,\"\"))","v":""},{"$f":"IF(X111=\"y\",AS$14,IF(AND(X111>0,X111<=1),X111*AS$14,\"\"))","v":""},{"$f":"IF(Y111=\"y\",AT$14,IF(AND(Y111>0,Y111<=1),Y111*AT$14,\"\"))","v":22067},{"$f":"IF(Z111=\"y\",AU$14,IF(AND(Z111>0,Z111<=1),Z111*AU$14,\"\"))","v":""},{"$f":"IF(AA111=\"y\",AV$14,IF(AND(AA111>0,AA111<=1),AA111*AV$14,\"\"))","v":""},{"$f":"IF(AB111=\"y\",AW$14,IF(AND(AB111>0,AB111<=1),AB111*AW$14,\"\"))","v":""},{"$f":"IF(AC111=\"y\",AX$14,IF(AND(AC111>0,AC111<=1),AC111*AX$14,\"\"))","v":""},{"$f":"IF(AD111=\"y\",AY$14,IF(AND(AD111>0,AD111<=1),AD111*AY$14,\"\"))","v":""},{"$f":"IF(AE111=\"y\",AZ$14,IF(AND(AE111>0,AE111<=1),AE111*AZ$14,\"\"))","v":""},{"$f":"IF(AF111=\"y\",BA$14,IF(AND(AF111>0,AF111<=1),AF111*BA$14,\"\"))","v":""},{"$f":"IF(AG111=\"y\",BB$14,IF(AND(AG111>0,AG111<=1),AG111*BB$14,\"\"))","v":""},{"$f":"IF(AH111=\"y\",BC$14,IF(AND(AH111>0,AH111<=1),AH111*BC$14,\"\"))","v":""},{"$f":"IF(AI111=\"y\",BD$14,IF(AND(AI111>0,AI111<=1),AI111*BD$14,\"\"))","v":""},{"$f":"IF(AJ111=\"y\",BE$14,IF(AND(AJ111>0,AJ111<=1),AJ111*BE$14,\"\"))","v":""},{"$f":"IF(AK111=\"y\",BF$14,IF(AND(AK111>0,AK111<=1),AK111*BF$14,\"\"))","v":""},{"$f":"IF(AL111=\"y\",BG$14,IF(AND(AL111>0,AL111<=1),AL111*BG$14,\"\"))","v":""},{"$f":"IF(AM111=\"y\",BH$14,IF(AND(AM111>0,AM111<=1),AM111*BH$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,22067,null,{"$f":"IF(AP111=\"\",\"\",(AP111/$BT111)*$T111)","v":""},{"$f":"IF(AQ111=\"\",\"\",(AQ111/$BT111)*$T111)","v":""},{"$f":"IF(AR111=\"\",\"\",(AR111/$BT111)*$T111)","v":""},{"$f":"IF(AS111=\"\",\"\",(AS111/$BT111)*$T111)","v":""},{"$f":"IF(AT111=\"\",\"\",(AT111/$BT111)*$T111)","v":378746.3526847855},{"$f":"IF(AU111=\"\",\"\",(AU111/$BT111)*$T111)","v":""},{"$f":"IF(AV111=\"\",\"\",(AV111/$BT111)*$T111)","v":""},{"$f":"IF(AW111=\"\",\"\",(AW111/$BT111)*$T111)","v":""},{"$f":"IF(AX111=\"\",\"\",(AX111/$BT111)*$T111)","v":""},{"$f":"IF(AY111=\"\",\"\",(AY111/$BT111)*$T111)","v":""},{"$f":"IF(AZ111=\"\",\"\",(AZ111/$BT111)*$T111)","v":""},{"$f":"IF(BA111=\"\",\"\",(BA111/$BT111)*$T111)","v":""},{"$f":"IF(BB111=\"\",\"\",(BB111/$BT111)*$T111)","v":""},{"$f":"IF(BC111=\"\",\"\",(BC111/$BT111)*$T111)","v":""},{"$f":"IF(BD111=\"\",\"\",(BD111/$BT111)*$T111)","v":""},{"$f":"IF(BE111=\"\",\"\",(BE111/$BT111)*$T111)","v":""},{"$f":"IF(BF111=\"\",\"\",(BF111/$BT111)*$T111)","v":""},{"$f":"IF(BG111=\"\",\"\",(BG111/$BT111)*$T111)","v":""},{"$f":"IF(BH111=\"\",\"\",(BH111/$BT111)*$T111)","v":""},{"$f":"IF(BI111=\"\",\"\",(BI111/$BT111)*$T111)","v":""},{"$f":"IF(BJ111=\"\",\"\",(BJ111/$BT111)*$T111)","v":""},{"$f":"IF(BK111=\"\",\"\",(BK111/$BT111)*$T111)","v":""},{"$f":"IF(BL111=\"\",\"\",(BL111/$BT111)*$T111)","v":""},{"$f":"IF(BM111=\"\",\"\",(BM111/$BT111)*$T111)","v":""},{"$f":"IF(BN111=\"\",\"\",(BN111/$BT111)*$T111)","v":""},{"$f":"IF(BO111=\"\",\"\",(BO111/$BT111)*$T111)","v":""},{"$f":"IF(BP111=\"\",\"\",(BP111/$BT111)*$T111)","v":""},{"$f":"IF(BQ111=\"\",\"\",(BQ111/$BT111)*$T111)","v":""},{"$f":"IF(BR111=\"\",\"\",(BR111/$BT111)*$T111)","v":""},{"$f":"IF(BS111=\"\",\"\",(BS111/$BT111)*$T111)","v":""},{"$f":"IF(SUM(BV111:CY111)=T111,\"\",\"ERROR\")","v":""}]
[null,null,null,"District",null,"MULHERIN PARK",null,null,0,1574146.9138,null,1,1574146.9138,null,2.3694676833857287,20,473893.53667714575,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R112,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2048040.4504771456,"","","","","","","y","","","","","","","","","","","","",null,null,"","","","","","",1140,"","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,1140,null,"","","","","","",2048040.4504771456,"","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"MULLER PARK",null,null,0,531243.48949999991,null,1,531243.48949999991,null,1.5176066560945394,20,303521.3312189079,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R113,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},834764.82071890775,"","","","","","","","","","","","y","","","","","","","",null,null,"","","","","","","","","","","",4535,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,4535,null,"","","","","","","","","","","",834764.82071890775,"","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"NAPIER STREET PARK",null,null,0,111495.3128,null,1,111495.3128,null,0.16332546285019456,20,32665.092570038913,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R114,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},144160.4053700389,"","","","","","","","","","","","","","","","","y","","",null,null,"","","","","","","","","","","","","","","","",7605,"","",null,null,null,null,null,null,null,null,null,null,null,7605,null,"","","","","","","","","","","","","","","","",144160.4053700389,"","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"NAUTILUS PARK",null,null,0,246846.08239999993,null,1,246846.08239999993,null,2.7361400272337617,20,547228.0054467523,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R115,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},794074.08784675226,"","","","","","","","","","","","","","","y","","","","",null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,12642,null,"","","","","","","","","","","","","","",794074.08784675226,"","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"NELL BAKER PARK",null,null,0,273750.69170000002,null,1,273750.69170000002,null,0.48890299165626766,20,97780.598331253539,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R116,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},371531.29003125359,"","","","","","","","y","","","","","","","","","","","",null,null,"","","","","","","",4371,"","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,4371,null,"","","","","","","",371531.29003125359,"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"NORRIS ROAD SPORTS RESERVE",null,null,0,955911.07690000033,null,1,955911.07690000033,null,5.4947852921316791,20,1098957.0584263359,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R117,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2054868.1353263361,"","","","","","","","","","","","","","","","","","","",null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,"District",null,"NORTHVIEW DISTRICT PARK",null,null,0,969657.65209999983,null,1,969657.65209999983,null,4.0984903866371232,20,819698.07732742466,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R118,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1789355.7294274245,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",1789355.7294274245,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"OLD TOWN HALL PARK",null,null,0,92228.877400000027,null,1,92228.877400000027,null,0.20311377629989921,20,40622.755259979844,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R119,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},132851.63265997986,"","","","","","y","","","","","","","","","","","","","",null,null,"","","","","",9685,"","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,9685,null,"","","","","",132851.63265997986,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"PARKEDGE AVENUE PARK",null,null,0,146084.5128,null,1,146084.5128,null,1.1315448382883933,20,226308.96765767864,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R120,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},372393.48045767867,"","","","","","","","","","","","","y","","","","","","",null,null,"","","","","","","","","","","","",3258,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,3258,null,"","","","","","","","","","","","",372393.48045767867,"","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"PIONEER PROMENADE",null,null,0,2260616.9605000005,null,1,2260616.9605000005,null,0.37789106543461337,20,75578.213086922668,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R121,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},2336195.1735869232,"","","","","","y","","","","","","","","","","","","","",null,null,"","","","","",9685,"","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,9685,null,"","","","","",2336195.1735869232,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"QUARRY HILL RUGBY UNION",null,null,0,0,null,1,0,null,5.9166106902904394,20,1183322.1380580878,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R122,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1183322.1380580878,"","","","","","","","","","","","","","","","","","","",null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,0,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","ERROR"]
[null,null,null,"Regional",null,"QUEENS PARK",null,null,0,1430530.3694000002,null,1,1430530.3694000002,null,11.103543373371465,20,2220708.674674293,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R123,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3651239.0440742932,"","","","y","","","","","","","","","","","","","","","",null,null,"","","",4551,"","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,4551,null,"","","",3651239.0440742932,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"QUOTA PARK",null,null,0,1150641.7639000001,null,1,1150641.7639000001,null,12.429188168659319,20,2485837.6337318639,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R124,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},3636479.3976318641,"","","","y","","","","","","","","","","","","","","","",null,null,"","","",4551,"","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,4551,null,"","","",3636479.3976318641,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"RAM CHANDRA PARK",null,null,0,617136.30660000001,null,1,617136.30660000001,null,5.0733697989053841,20,1014673.9597810769,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R125,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1631810.266381077,"","","","","","","","","","","","","","","","y","","","",null,null,"","","","","","","","","","","","","","","",4215,"","","",null,null,null,null,null,null,null,null,null,null,null,4215,null,"","","","","","","","","","","","","","","",1631810.266381077,"","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"REFLECTION STREET PARK",null,null,0,111732.27309999999,null,1,111732.27309999999,null,1.0248940038069889,20,204978.80076139778,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R126,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},316711.0738613978,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",316711.0738613978,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"ROBB PLACE PARK",null,null,0,68564.621699999989,null,1,68564.621699999989,null,1.2407842963498048,20,248156.85926996096,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R127,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},316721.48096996092,"","","","","","","","","","","","","","","","","y","","",null,null,"","","","","","","","","","","","","","","","",7605,"","",null,null,null,null,null,null,null,null,null,null,null,7605,null,"","","","","","","","","","","","","","","","",316721.48096996092,"","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"RON ANDERSON PARK",null,null,0,480509.56930000015,null,1,480509.56930000015,null,0.60344199301728374,20,120688.39860345675,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R128,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},601197.96790345688,"","","","","","","","","","","","","","","","","y","","",null,null,"","","","","","","","","","","","","","","","",7605,"","",null,null,null,null,null,null,null,null,null,null,null,7605,null,"","","","","","","","","","","","","","","","",601197.96790345688,"","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"ROYAL SANDS PARK",null,null,0,268634.31839999999,null,1,268634.31839999999,null,0.72442514736805041,20,144885.02947361008,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R129,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},413519.3478736101,"","","","","","","","","","","","","","","y","","","","",null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,12642,null,"","","","","","","","","","","","","","",413519.3478736101,"","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"SAM DEGUARA PARK",null,null,0,69813.823300000004,null,1,69813.823300000004,null,0.14436789585284918,20,28873.579170569836,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R130,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},98687.402470569839,"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",98687.402470569839,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"SANDFLY CREEK PARK",null,null,0,808478.90260000015,null,1,808478.90260000015,null,2.1739615543080451,20,434792.310861609,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R131,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1243271.2134616091,"","","","","","y","","","","","","","","","","","","","",null,null,"","","","","",9685,"","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,9685,null,"","","","","",1243271.2134616091,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"SCHAEFER STREET PARK",null,null,0,102300.1176,null,1,102300.1176,null,0.36374590102512755,20,72749.180205025506,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R132,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},175049.2978050255,"","","","","","","","","","","","","","","","","","","y",null,null,"","","","","","","","","","","","","","","","","","",7042,null,null,null,null,null,null,null,null,null,null,null,7042,null,"","","","","","","","","","","","","","","","","","",175049.2978050255,"","","","","","","","","","","",""]
[null,null,null,"Local",null,"SCHAEFERS PADDOCK PARK",null,null,0,145580.60999999999,null,1,145580.60999999999,null,1.5423666842056012,20,308473.33684112021,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R133,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},454053.9468411202,"","","","","","","","","","","","","","","","","y","","",null,null,"","","","","","","","","","","","","","","","",7605,"","",null,null,null,null,null,null,null,null,null,null,null,7605,null,"","","","","","","","","","","","","","","","",454053.9468411202,"","","","","","","","","","","","","",""]
[null,null,null,"District",null,"SEAVIEW DISTRICT PARK",null,null,0,1849996.3783999991,null,1,1849996.3783999991,null,28.142002312196105,20,{"$f":"(P134*10000)*O134","v":5628400.4624392213},2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R134,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},7478396.8408392202,"","","","","","","","","","","","","","","y","","","","",null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,12642,null,"","","","","","","","","","","","","","",7478396.8408392202,"","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"SHANN STREET PARK",null,null,0,165968.25469999999,null,1,165968.25469999999,null,0.66046889492218663,20,132093.77898443732,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R135,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},298062.03368443728,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",298062.03368443728,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"District",null,"SHOAL POINT PARK",null,null,0,320539.37250000006,null,1,320539.37250000006,null,1.6414397596351151,20,328287.95192702301,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R136,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},648827.32442702306,"","","","","","","","","","","","","","","y","","","","",null,null,"","","","","","","","","","","","","","",12642,"","","","",null,null,null,null,null,null,null,null,null,null,null,12642,null,"","","","","","","","","","","","","","",648827.32442702306,"","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"SLATER AVENUE PARK",null,null,0,31550,null,1,31550,null,0.20521897949988721,20,41043.795899977442,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R137,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},72593.795899977442,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",72593.795899977442,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"SUNSET PARK",null,null,0,479857.08139999997,null,1,479857.08139999997,null,0.26577988936267399,20,53155.977872534801,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R138,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},533013.0592725348,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",533013.0592725348,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"SWALLOW STREET PARK",null,null,0,118089.6256,null,1,118089.6256,null,0.75498890130039154,20,150997.78026007832,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R139,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},269087.40586007829,"","","","","","","","","","","","","","","","y","","","",null,null,"","","","","","","","","","","","","","","",4215,"","","",null,null,null,null,null,null,null,null,null,null,null,4215,null,"","","","","","","","","","","","","","","",269087.40586007829,"","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"SWAN STREET PARK",null,null,0,82743.792600000001,null,1,82743.792600000001,null,0.45350096500795145,20,90700.193001590291,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R140,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},173443.98560159031,"","","","","","","","","","","","","","","","y","","","",null,null,"","","","","","","","","","","","","","","",4215,"","","",null,null,null,null,null,null,null,null,null,null,null,4215,null,"","","","","","","","","","","","","","","",173443.98560159031,"","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"TANGLEWOOD PARK",null,null,0,152527.6642,null,1,152527.6642,null,0.2645066642420707,20,52901.332848414138,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R141,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},205428.99704841414,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,205428.99704841414,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"TANGLEWOOD PARK",null,null,0,152527.6642,null,1,152527.6642,null,0.1734260897669242,20,34685.217953384839,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R142,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},187212.88215338485,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,187212.88215338485,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"TOM McCLEAN PARK",null,null,0,249552.98369999998,null,1,249552.98369999998,null,0.38030010160141164,20,76060.020320282332,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R143,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},325613.0040202823,"","","","y","","","","","","","","","","","","","","","",null,null,{"$f":"IF(U143=\"y\",AP$14,IF(AND(U143>0,U143<=1),U143*AP$14,\"\"))","v":""},{"$f":"IF(V143=\"y\",AQ$14,IF(AND(V143>0,V143<=1),V143*AQ$14,\"\"))","v":""},{"$f":"IF(W143=\"y\",AR$14,IF(AND(W143>0,W143<=1),W143*AR$14,\"\"))","v":""},{"$f":"IF(X143=\"y\",AS$14,IF(AND(X143>0,X143<=1),X143*AS$14,\"\"))","v":4551},{"$f":"IF(Y143=\"y\",AT$14,IF(AND(Y143>0,Y143<=1),Y143*AT$14,\"\"))","v":""},{"$f":"IF(Z143=\"y\",AU$14,IF(AND(Z143>0,Z143<=1),Z143*AU$14,\"\"))","v":""},{"$f":"IF(AA143=\"y\",AV$14,IF(AND(AA143>0,AA143<=1),AA143*AV$14,\"\"))","v":""},{"$f":"IF(AB143=\"y\",AW$14,IF(AND(AB143>0,AB143<=1),AB143*AW$14,\"\"))","v":""},{"$f":"IF(AC143=\"y\",AX$14,IF(AND(AC143>0,AC143<=1),AC143*AX$14,\"\"))","v":""},{"$f":"IF(AD143=\"y\",AY$14,IF(AND(AD143>0,AD143<=1),AD143*AY$14,\"\"))","v":""},{"$f":"IF(AE143=\"y\",AZ$14,IF(AND(AE143>0,AE143<=1),AE143*AZ$14,\"\"))","v":""},{"$f":"IF(AF143=\"y\",BA$14,IF(AND(AF143>0,AF143<=1),AF143*BA$14,\"\"))","v":""},{"$f":"IF(AG143=\"y\",BB$14,IF(AND(AG143>0,AG143<=1),AG143*BB$14,\"\"))","v":""},{"$f":"IF(AH143=\"y\",BC$14,IF(AND(AH143>0,AH143<=1),AH143*BC$14,\"\"))","v":""},{"$f":"IF(AI143=\"y\",BD$14,IF(AND(AI143>0,AI143<=1),AI143*BD$14,\"\"))","v":""},{"$f":"IF(AJ143=\"y\",BE$14,IF(AND(AJ143>0,AJ143<=1),AJ143*BE$14,\"\"))","v":""},{"$f":"IF(AK143=\"y\",BF$14,IF(AND(AK143>0,AK143<=1),AK143*BF$14,\"\"))","v":""},{"$f":"IF(AL143=\"y\",BG$14,IF(AND(AL143>0,AL143<=1),AL143*BG$14,\"\"))","v":""},{"$f":"IF(AM143=\"y\",BH$14,IF(AND(AM143>0,AM143<=1),AM143*BH$14,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,4551,null,{"$f":"IF(AP143=\"\",\"\",(AP143/$BT143)*$T143)","v":""},{"$f":"IF(AQ143=\"\",\"\",(AQ143/$BT143)*$T143)","v":""},{"$f":"IF(AR143=\"\",\"\",(AR143/$BT143)*$T143)","v":""},{"$f":"IF(AS143=\"\",\"\",(AS143/$BT143)*$T143)","v":325613.0040202823},{"$f":"IF(AT143=\"\",\"\",(AT143/$BT143)*$T143)","v":""},{"$f":"IF(AU143=\"\",\"\",(AU143/$BT143)*$T143)","v":""},{"$f":"IF(AV143=\"\",\"\",(AV143/$BT143)*$T143)","v":""},{"$f":"IF(AW143=\"\",\"\",(AW143/$BT143)*$T143)","v":""},{"$f":"IF(AX143=\"\",\"\",(AX143/$BT143)*$T143)","v":""},{"$f":"IF(AY143=\"\",\"\",(AY143/$BT143)*$T143)","v":""},{"$f":"IF(AZ143=\"\",\"\",(AZ143/$BT143)*$T143)","v":""},{"$f":"IF(BA143=\"\",\"\",(BA143/$BT143)*$T143)","v":""},{"$f":"IF(BB143=\"\",\"\",(BB143/$BT143)*$T143)","v":""},{"$f":"IF(BC143=\"\",\"\",(BC143/$BT143)*$T143)","v":""},{"$f":"IF(BD143=\"\",\"\",(BD143/$BT143)*$T143)","v":""},{"$f":"IF(BE143=\"\",\"\",(BE143/$BT143)*$T143)","v":""},{"$f":"IF(BF143=\"\",\"\",(BF143/$BT143)*$T143)","v":""},{"$f":"IF(BG143=\"\",\"\",(BG143/$BT143)*$T143)","v":""},{"$f":"IF(BH143=\"\",\"\",(BH143/$BT143)*$T143)","v":""},{"$f":"IF(BI143=\"\",\"\",(BI143/$BT143)*$T143)","v":""},{"$f":"IF(BJ143=\"\",\"\",(BJ143/$BT143)*$T143)","v":""},{"$f":"IF(BK143=\"\",\"\",(BK143/$BT143)*$T143)","v":""},{"$f":"IF(BL143=\"\",\"\",(BL143/$BT143)*$T143)","v":""},{"$f":"IF(BM143=\"\",\"\",(BM143/$BT143)*$T143)","v":""},{"$f":"IF(BN143=\"\",\"\",(BN143/$BT143)*$T143)","v":""},{"$f":"IF(BO143=\"\",\"\",(BO143/$BT143)*$T143)","v":""},{"$f":"IF(BP143=\"\",\"\",(BP143/$BT143)*$T143)","v":""},{"$f":"IF(BQ143=\"\",\"\",(BQ143/$BT143)*$T143)","v":""},{"$f":"IF(BR143=\"\",\"\",(BR143/$BT143)*$T143)","v":""},{"$f":"IF(BS143=\"\",\"\",(BS143/$BT143)*$T143)","v":""},{"$f":"IF(SUM(BV143:CY143)=T143,\"\",\"ERROR\")","v":""}]
[null,null,null,"Local",null,"TROPICAL AVENUE PARK",null,null,0,22500,null,1,22500,null,1.590163132120983,20,318032.62642419658,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R144,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},340532.62642419658,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,340532.62642419658,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"VALETTA WAY PARK",null,null,{"$f":"IFERROR(VLOOKUP($G145,Parksunitrate1,2,FALSE),0)","v":0},173795.59999999998,null,{"$f":"IF(K145=\"\",1,VLOOKUP(K145,PArksitecond,2,FALSE))","v":1},{"$f":"IF(J145=\"\",\"\",J145*L145)","v":173795.59999999998},null,0.86509396609654265,20,173018.79321930854,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R145,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},{"$f":"IFERROR((Q145+M145)*S145,0)","v":346814.39321930852},"","","","","","","","","","y","","","","","","","","","",null,null,"","","","","","","","","",10761,"","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,10761,null,"","","","","","","","","",346814.39321930852,"","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"VOLLEYBALL SPORT",null,null,0,0,null,1,0,null,0.84282922382228898,20,168565.84476445778,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R146,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},168565.84476445778,"","","","y","","","","","","","","","","","","","","","",null,null,"","","",4551,"","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,4551,null,"","","",168565.84476445778,"","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"WEST STREET PARK",null,null,0,83431.02,null,1,83431.02,null,0.34825253458112404,20,69650.506916224811,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R147,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},153081.5269162248,"","","","","","","","","","","","","","y","","","","","",null,null,"","","","","","","","","","","","","",5500,"","","","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP147:BS147)","v":5500},null,"","","","","","","","","","","","","",153081.5269162248,"","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"WHITEHAVEN DRIVE PARK",null,null,0,763134.58920000005,null,1,763134.58920000005,null,5.7068752124869722,20,1141375.0424973944,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R148,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1904509.6316973944,"","","","","y","","","","","","","","","","","","","","",null,null,"","","","",22067,"","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,22067,null,"","","","",1904509.6316973944,"","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"WILSON PARK",null,null,0,249627.13329999999,null,1,249627.13329999999,null,0.71015075361326108,20,142030.15072265221,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R149,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},391657.28402265219,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,391657.28402265219,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"WOOD STREET PARK",null,null,0,174910.17329999997,null,1,174910.17329999997,null,7.3412724635620555E-2,20,14682.54492712411,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R150,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},189592.71822712407,"","","","","","y","","","","","","","","","","","","","",null,null,"","","","","",9685,"","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,9685,null,"","","","","",189592.71822712407,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"WREN STREET OVAL",null,null,0,10269.1661,null,1,10269.1661,null,2.2444866922344069,20,448897.33844688139,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R151,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},459166.50454688136,"","","","","","","","","","","","","","","","y","","","",null,null,"","","","","","","","","","","","","","","",4215,"","","",null,null,null,null,null,null,null,null,null,null,null,4215,null,"","","","","","","","","","","","","","","",459166.50454688136,"","","","","","","","","","","","","","",""]
[null,null,null,"Local",null,"WREN STREET SKATE PARK",null,null,0,265646.47639999999,null,1,265646.47639999999,null,0.29904522183295751,20,59809.044366591501,2016,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R152,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},325455.52076659148,"","","","","","","","","","","","","","","","y","","","",null,null,"","","","","","","","","","","","","","","",4215,"","","",null,null,null,null,null,null,null,null,null,null,null,4215,null,"","","","","","","","","","","","","","","",325455.52076659148,"","","","","","","","","","","","","","",""]
[null,null,null,"Sports Precinct",null,"ZEOLLA PARK",null,null,0,519047.93929999997,null,1,519047.93929999997,null,3.5483730125040385,20,{"$f":"(P153*10000)*O153","v":709674.60250080773},2017,{"$f":"IFERROR(('General Input Sheet'!$G$38/(VLOOKUP(R153,'General Input Sheet'!$E$38:$G$44,3,FALSE))),1)","v":1},1228722.5418008077,"y","","","","","","","","","","","","","","","","","","",null,null,18990,"","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,18990,null,1228722.5418008077,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($G154,Parksunitrate1,2,FALSE),0)","v":0},null,null,{"$f":"IF(K154=\"\",1,VLOOKUP(K154,PArksitecond,2,FALSE))","v":1},{"$f":"IF(J154=\"\",\"\",J154*L154)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP154:BS154)","v":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":"Summary Cost Schedule","index":17,"n_rows":67,"n_cols":13,"rows_kept":67,"cut":false,"hidden":false,"merged":[[8,1,8,9],[14,1,14,9],[22,1,22,9],[31,1,31,9],[45,1,45,9],[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]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cost Schedule"]
[]
[null,"Catchment",null,"Demand",null,null,"Cost of Trunk Infrastrcutrue",null,null,"Cost per Unit Demand"]
[null,"No","Name","Existing (A)","NPV Future (B)","TOTAL (A)+ (B)","Existing (C)","NPV Future (D)","TOTAL (C)+ (D)"]
[null,"Water Supply"]
[null,{"$f":"'Catchment Demand - Water Supply'!B8","v":0},{"$f":"'Catchment Demand - Water Supply'!C8","v":"Mackay"},{"$f":"IFERROR(VLOOKUP(C10,'Catchment Demand - Water Supply'!$C$8:$D$11,2,FALSE),\"\")","v":123067},{"$f":"IFERROR(VLOOKUP(C10,'Catchment Demand - Water Supply'!$C$8:$J$11,8,FALSE),\"\")","v":29564.91269608009},{"$f":"IFERROR(D10+E10,\"\")","v":152631.91269608008},{"$f":"HLOOKUP(C10,'Existing Trunk Assets - Water'!$BH$11:$CK$14,4,FALSE)","v":335290837.42940044},{"$f":"HLOOKUP(C10,'Future Trunk Assets - Water'!$BO$13:$CR$16,4,FALSE)","v":15786155.232791359},{"$f":"G10+H10","v":351076992.66219181},{"$f":"IFERROR(I10/F10,0)","v":2300.1545775112877},null,null,{"$f":"J10*2.55+(AVERAGE(J16:J19)*2.5)+(AVERAGE(J33:J43)*6.5)","v":30817.599924991748}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":0},{"$f":"'Catchment Demand - Water Supply'!C9","v":"Sarina"},{"$f":"IFERROR(VLOOKUP(C11,'Catchment Demand - Water Supply'!$C$8:$D$11,2,FALSE),\"\")","v":9793},{"$f":"IFERROR(VLOOKUP(C11,'Catchment Demand - Water Supply'!$C$8:$J$11,8,FALSE),\"\")","v":2352.0264530409672},{"$f":"IFERROR(D11+E11,\"\")","v":12145.026453040968},{"$f":"HLOOKUP(C11,'Existing Trunk Assets - Water'!$BH$11:$CK$14,4,FALSE)","v":48736491.239700019},{"$f":"HLOOKUP(C11,'Future Trunk Assets - Water'!$BO$13:$CR$16,4,FALSE)","v":1565081.0373166075},{"$f":"G11+H11","v":50301572.277016625},{"$f":"IFERROR(I11/F11,0)","v":4141.7425043501426}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":0},{"$f":"'Catchment Demand - Water Supply'!C10","v":"Mirani"},{"$f":"IFERROR(VLOOKUP(C12,'Catchment Demand - Water Supply'!$C$8:$D$11,2,FALSE),\"\")","v":4414},{"$f":"IFERROR(VLOOKUP(C12,'Catchment Demand - Water Supply'!$C$8:$J$11,8,FALSE),\"\")","v":2146.7887733748794},6560.7887733748794,{"$f":"HLOOKUP(C12,'Existing Trunk Assets - Water'!$BH$11:$CK$14,4,FALSE)","v":21637464.886500001},{"$f":"HLOOKUP(C12,'Future Trunk Assets - Water'!$BO$13:$CR$16,4,FALSE)","v":0},21637464.886500001,3297.9974868737709]
[]
[null,null,"Totals",{"$f":"SUM(D10:D13)","v":137274},34063.727922495935,171337.72792249592,405664793.55560046,17351236.270107966,423016029.82570845]
[null,"Sewerage"]
[null,{"$f":"'Catchment Demand- Sewer'!B8","v":0},{"$f":"'Catchment Demand- Sewer'!C8","v":"Bucasia (Mackay North)"},{"$f":"IFERROR(VLOOKUP(C16,'Catchment Demand- Sewer'!$C$8:$J$16,2,FALSE),\"\")","v":20827},{"$f":"IFERROR(VLOOKUP(C16,'Catchment Demand- Sewer'!$C$8:$J$16,8,FALSE),\"\")","v":19219.312245353434},{"$f":"IFERROR(D16+E16,\"\")","v":40046.312245353431},{"$f":"HLOOKUP(C16,'Existing Trunk Assets - Sewer'!$BB$11:$BV$14,4,FALSE)","v":41655419.423199989},{"$f":"HLOOKUP(C16,'Future Trunk Assets - Sewer'!$BP$13:$CQ$16,4,FALSE)","v":18128818.27229128},{"$f":"IFERROR(G16+H16,\"\")","v":59784237.695491269},{"$f":"IFERROR(I16/F16,0)","v":1492.8774796842381}]
[null,{"$f":"'Catchment Demand- Sewer'!B9","v":0},{"$f":"'Catchment Demand- Sewer'!C9","v":"Bakers Creek (Mackay South) – Nth Pioneer River"},{"$f":"IFERROR(VLOOKUP(C17,'Catchment Demand- Sewer'!$C$8:$J$16,2,FALSE),\"\")","v":41303},{"$f":"IFERROR(VLOOKUP(C17,'Catchment Demand- Sewer'!$C$8:$J$16,8,FALSE),\"\")","v":7128.4469029622387},{"$f":"IFERROR(D17+E17,\"\")","v":48431.446902962241},{"$f":"HLOOKUP(C17,'Existing Trunk Assets - Sewer'!$BB$11:$BV$14,4,FALSE)","v":68759733.346999988},{"$f":"HLOOKUP(C17,'Future Trunk Assets - Sewer'!$BP$13:$CQ$16,4,FALSE)","v":1072874.303769337},{"$f":"IFERROR(G17+H17,\"\")","v":69832607.650769323},{"$f":"IFERROR(I17/F17,0)","v":1441.8856366337077}]
[null,{"$f":"'Catchment Demand- Sewer'!B10","v":0},{"$f":"'Catchment Demand- Sewer'!C10","v":"Bakers Creek (Mackay South) – Sth Pioneer River"},{"$f":"IFERROR(VLOOKUP(C18,'Catchment Demand- Sewer'!$C$8:$J$16,2,FALSE),\"\")","v":150575},{"$f":"IFERROR(VLOOKUP(C18,'Catchment Demand- Sewer'!$C$8:$J$16,8,FALSE),\"\")","v":42874.580272804866},{"$f":"IFERROR(D18+E18,\"\")","v":193449.58027280486},{"$f":"HLOOKUP(C18,'Existing Trunk Assets - Sewer'!$BB$11:$BV$14,4,FALSE)","v":198346575.6635001},{"$f":"HLOOKUP(C18,'Future Trunk Assets - Sewer'!$BP$13:$CQ$16,4,FALSE)","v":1959641.6671315432},{"$f":"IFERROR(G18+H18,\"\")","v":200306217.33063164},{"$f":"IFERROR(I18/F18,0)","v":1035.4440523890385}]
[null,{"$f":"'Catchment Demand- Sewer'!B11","v":0},{"$f":"'Catchment Demand- Sewer'!C11","v":"Mirani and Marian"},{"$f":"IFERROR(VLOOKUP(C19,'Catchment Demand- Sewer'!$C$8:$J$16,2,FALSE),\"\")","v":4414},{"$f":"IFERROR(VLOOKUP(C19,'Catchment Demand- Sewer'!$C$8:$J$16,8,FALSE),\"\")","v":2146.7887733748794},{"$f":"IFERROR(D19+E19,\"\")","v":6560.7887733748794},{"$f":"HLOOKUP(C19,'Existing Trunk Assets - Sewer'!$BB$11:$BV$14,4,FALSE)","v":19961644.674400002},{"$f":"HLOOKUP(C19,'Future Trunk Assets - Sewer'!$BP$13:$CQ$16,4,FALSE)","v":8399260.0174603909},{"$f":"IFERROR(G19+H19,\"\")","v":28360904.691860393},{"$f":"IFERROR(I19/F19,0)","v":4322.7888705936039}]
[null,{"$f":"'Catchment Demand- Sewer'!B12","v":0},{"$f":"'Catchment Demand- Sewer'!C12","v":"Sarina"},{"$f":"IFERROR(VLOOKUP(C20,'Catchment Demand- Sewer'!$C$8:$J$16,2,FALSE),\"\")","v":5285},{"$f":"IFERROR(VLOOKUP(C20,'Catchment Demand- Sewer'!$C$8:$J$16,8,FALSE),\"\")","v":2734.2891879686272},{"$f":"IFERROR(D20+E20,\"\")","v":8019.2891879686267},{"$f":"HLOOKUP(C20,'Existing Trunk Assets - Sewer'!$BB$11:$BV$14,4,FALSE)","v":21851617.029600013},{"$f":"HLOOKUP(C20,'Future Trunk Assets - Sewer'!$BP$13:$CQ$16,4,FALSE)","v":0},{"$f":"IFERROR(G20+H20,\"\")","v":21851617.029600013},{"$f":"IFERROR(I20/F20,0)","v":2724.8820334829784}]
[]
[null,null,"Totals",{"$f":"SUM(D16:D21)","v":222404},74103.417382464031,296507.41738246405,350574990.13770008,29560594.26065255,380135584.39835262]
[null,"Stormwater"]
[null,{"$f":"'Catchment Demand - Stormwater'!B8","v":0},{"$f":"'Catchment Demand - Stormwater'!C8","v":"Paget East a)"},{"$f":"IFERROR(VLOOKUP($C24,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":210},{"$f":"IFERROR(VLOOKUP($C24,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":88.556173175111041},{"$f":"IFERROR(D24+E24,\"\")","v":298.55617317511104},{"$f":"HLOOKUP(C24,'Exist Trunk Asset - Stormwater'!$BJ$11:$CM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C24,'Future Trunk Asset - Stormwater'!$BQ$13:$CT$16,4,FALSE)","v":4178935.1665803813},{"$f":"G24+H24","v":4178935.1665803813},{"$f":"IFERROR(I24/F24,0)","v":13997.148751398707}]
[null,{"$f":"'Catchment Demand - Stormwater'!B9","v":0},{"$f":"'Catchment Demand - Stormwater'!C9","v":"Paget West a)"},{"$f":"IFERROR(VLOOKUP($C25,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":184},{"$f":"IFERROR(VLOOKUP($C25,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":63.944685786117617},{"$f":"IFERROR(D25+E25,\"\")","v":247.94468578611762},{"$f":"HLOOKUP(C25,'Exist Trunk Asset - Stormwater'!$BJ$11:$CM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C25,'Future Trunk Asset - Stormwater'!$BQ$13:$CT$16,4,FALSE)","v":501485.30264224717},{"$f":"G25+H25","v":501485.30264224717},{"$f":"IFERROR(I25/F25,0)","v":2022.5692720627178}]
[null,{"$f":"'Catchment Demand - Stormwater'!B10","v":0},{"$f":"'Catchment Demand - Stormwater'!C10","v":"Walkerston South a)"},{"$f":"IFERROR(VLOOKUP($C26,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":15},{"$f":"IFERROR(VLOOKUP($C26,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":35.844165332783028},50.844165332783028,{"$f":"HLOOKUP(C26,'Exist Trunk Asset - Stormwater'!$BJ$11:$CM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C26,'Future Trunk Asset - Stormwater'!$BQ$13:$CT$16,4,FALSE)","v":10090507.725547792},10090507.725547792,198459.50188195318]
[null,{"$f":"'Catchment Demand - Stormwater'!B11","v":0},{"$f":"'Catchment Demand - Stormwater'!C11","v":"Mackay General b)"},{"$f":"IFERROR(VLOOKUP($C27,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":3023},{"$f":"IFERROR(VLOOKUP($C27,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":1008.8175775881386},4031.8175775881386,{"$f":"HLOOKUP(C27,'Exist Trunk Asset - Stormwater'!$BJ$11:$CM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C27,'Future Trunk Asset - Stormwater'!$BQ$13:$CT$16,4,FALSE)","v":71006414.436995253},71006414.436995253,17611.514675590006]
[null,{"$f":"'Catchment Demand - Stormwater'!B12","v":0},{"$f":"'Catchment Demand - Stormwater'!C12","v":"Sarina c)"},{"$f":"IFERROR(VLOOKUP($C28,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":78},{"$f":"IFERROR(VLOOKUP($C28,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":38.364658052042778},116.36465805204278,{"$f":"HLOOKUP(C28,'Exist Trunk Asset - Stormwater'!$BJ$11:$CM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C28,'Future Trunk Asset - Stormwater'!$BQ$13:$CT$16,4,FALSE)","v":1595439.1273487126},1595439.1273487126,13710.68461899463]
[null,{"$f":"'Catchment Demand - Stormwater'!B13","v":0},{"$f":"'Catchment Demand - Stormwater'!C13","v":"Mirani/Marian c)"},{"$f":"IFERROR(VLOOKUP($C29,'Catchment Demand - Stormwater'!$C$8:$J$37,2,FALSE),\"\")","v":93},{"$f":"IFERROR(VLOOKUP($C29,'Catchment Demand - Stormwater'!$C$8:$J$37,8,FALSE),\"\")","v":85.788269568767674},178.78826956876767,{"$f":"HLOOKUP(C29,'Exist Trunk Asset - Stormwater'!$BJ$11:$CM$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C29,'Future Trunk Asset - Stormwater'!$BQ$13:$CT$16,4,FALSE)","v":2633311.4103734093},2633311.4103734093,14728.658746599443]
[]
[null,null,"Totals",{"$f":"SUM(D24:D30)","v":3603},1321.3155295029608,4924.315529502961,0,90006093.169487789,90006093.169487789]
[null,"Transport"]
[null,{"$f":"'Catchment Demand Road Transport'!B8","v":2},{"$f":"'Catchment Demand Road Transport'!C8","v":"Regional - North West"},{"$f":"IFERROR(VLOOKUP($C33,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":12768.5},{"$f":"IFERROR(VLOOKUP($C33,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":642.40379198611663},{"$f":"IFERROR(D33+E33,\"\")","v":13410.903791986117},{"$f":"HLOOKUP(C33,'Exist Trunk Assets - Transport'!$BO$11:$CR$14,4,FALSE)","v":204793870.62913743},{"$f":"HLOOKUP(C33,'Future Trunk Assets - Transport'!$BV$13:$CY$16,4,FALSE)","v":829889.44060247182},{"$f":"G33+H33","v":205623760.06973991},{"$f":"IFERROR(I33/F33,0)","v":15332.580358425465}]
[null,{"$f":"'Catchment Demand Road Transport'!B9","v":1},{"$f":"'Catchment Demand Road Transport'!C9","v":"Rural View (include Shoal Point Bucasia)"},{"$f":"IFERROR(VLOOKUP($C34,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":26551},{"$f":"IFERROR(VLOOKUP($C34,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":19450.657590391642},{"$f":"IFERROR(D34+E34,\"\")","v":46001.657590391638},{"$f":"HLOOKUP(C34,'Exist Trunk Assets - Transport'!$BO$11:$CR$14,4,FALSE)","v":26983401.824167632},{"$f":"HLOOKUP(C34,'Future Trunk Assets - Transport'!$BV$13:$CY$16,4,FALSE)","v":24768700.886391561},{"$f":"G34+H34","v":51752102.710559189},{"$f":"IFERROR(I34/F34,0)","v":1125.0051720172937}]
[null,{"$f":"'Catchment Demand Road Transport'!B10","v":3},{"$f":"'Catchment Demand Road Transport'!C10","v":"North Mackay"},{"$f":"IFERROR(VLOOKUP($C35,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":92696},{"$f":"IFERROR(VLOOKUP($C35,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":12927.74796179899},105623.74796179899,{"$f":"HLOOKUP(C35,'Exist Trunk Assets - Transport'!$BO$11:$CR$14,4,FALSE)","v":133690655.49715398},{"$f":"HLOOKUP(C35,'Future Trunk Assets - Transport'!$BV$13:$CY$16,4,FALSE)","v":15063722.99129306},148754378.48844704,1408.3421707611353]
[null,{"$f":"'Catchment Demand Road Transport'!B11","v":5},{"$f":"'Catchment Demand Road Transport'!C11","v":"Port "},{"$f":"IFERROR(VLOOKUP($C36,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":7123},{"$f":"IFERROR(VLOOKUP($C36,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":1066.2472962984475},8189.2472962984475,{"$f":"HLOOKUP(C36,'Exist Trunk Assets - Transport'!$BO$11:$CR$14,4,FALSE)","v":4586316.0394197609},{"$f":"HLOOKUP(C36,'Future Trunk Assets - Transport'!$BV$13:$CY$16,4,FALSE)","v":0},4586316.0394197609,560.0412191109167]
[null,{"$f":"'Catchment Demand Road Transport'!B12","v":10},{"$f":"'Catchment Demand Road Transport'!C12","v":"Mackay CBD "},{"$f":"IFERROR(VLOOKUP($C37,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":95626.5},{"$f":"IFERROR(VLOOKUP($C37,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":9495.4862572609563},105121.98625726096,{"$f":"HLOOKUP(C37,'Exist Trunk Assets - Transport'!$BO$11:$CR$14,4,FALSE)","v":123848740.41425805},{"$f":"HLOOKUP(C37,'Future Trunk Assets - Transport'!$BV$13:$CY$16,4,FALSE)","v":18633564.504167456},142482304.9184255,1355.3996646308992]
[null,{"$f":"'Catchment Demand Road Transport'!B13","v":9},{"$f":"'Catchment Demand Road Transport'!C13","v":"Ooralea"},{"$f":"IFERROR(VLOOKUP($C38,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":7477.5},{"$f":"IFERROR(VLOOKUP($C38,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":9994.1393369638863},17471.639336963886,{"$f":"HLOOKUP(C38,'Exist Trunk Assets - Transport'!$BO$11:$CR$14,4,FALSE)","v":34683830.530377612},{"$f":"HLOOKUP(C38,'Future Trunk Assets - Transport'!$BV$13:$CY$16,4,FALSE)","v":1260040.7155969515},35943871.245974563,2057.2695299364318]
[null,{"$f":"'Catchment Demand Road Transport'!B14","v":6},{"$f":"'Catchment Demand Road Transport'!C14","v":"Paget "},{"$f":"IFERROR(VLOOKUP($C39,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":25302.5},{"$f":"IFERROR(VLOOKUP($C39,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":4816.2594910572661},30118.759491057266,{"$f":"HLOOKUP(C39,'Exist Trunk Assets - Transport'!$BO$11:$CR$14,4,FALSE)","v":57811857.343615934},{"$f":"HLOOKUP(C39,'Future Trunk Assets - Transport'!$BV$13:$CY$16,4,FALSE)","v":4389019.6879055817},62200877.031521514,2065.1872149644787]
[null,{"$f":"'Catchment Demand Road Transport'!B15","v":4},{"$f":"'Catchment Demand Road Transport'!C15","v":"Rosella "},{"$f":"IFERROR(VLOOKUP($C40,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":3131.5},{"$f":"IFERROR(VLOOKUP($C40,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":135.59315653610275},3267.0931565361029,{"$f":"HLOOKUP(C40,'Exist Trunk Assets - Transport'!$BO$11:$CR$14,4,FALSE)","v":2509402.9310377957},{"$f":"HLOOKUP(C40,'Future Trunk Assets - Transport'!$BV$13:$CY$16,4,FALSE)","v":0},2509402.9310377957,768.08429108227836]
[null,{"$f":"'Catchment Demand Road Transport'!B16","v":7},{"$f":"'Catchment Demand Road Transport'!C16","v":"Regional - South West"},{"$f":"IFERROR(VLOOKUP($C41,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":20358.5},{"$f":"IFERROR(VLOOKUP($C41,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":4913.5769391471276},25272.076939147126,{"$f":"HLOOKUP(C41,'Exist Trunk Assets - Transport'!$BO$11:$CR$14,4,FALSE)","v":122369923.37174107},{"$f":"HLOOKUP(C41,'Future Trunk Assets - Transport'!$BV$13:$CY$16,4,FALSE)","v":306481.92055820487},122676405.29229927,4854.2272796847265]
[null,{"$f":"'Catchment Demand Road Transport'!B17","v":8},{"$f":"'Catchment Demand Road Transport'!C17","v":"Regional - South Mackay"},{"$f":"IFERROR(VLOOKUP($C42,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":24282.5},{"$f":"IFERROR(VLOOKUP($C42,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":5223.0239310084726},29505.523931008473,{"$f":"HLOOKUP(C42,'Exist Trunk Assets - Transport'!$BO$11:$CR$14,4,FALSE)","v":83941173.720717922},{"$f":"HLOOKUP(C42,'Future Trunk Assets - Transport'!$BV$13:$CY$16,4,FALSE)","v":333128.19092522608},84274301.911643147,2856.2211641690624]
[null,{"$f":"'Catchment Demand Road Transport'!B18","v":"11-16"},{"$f":"'Catchment Demand Road Transport'!C18","v":"Externals"},{"$f":"IFERROR(VLOOKUP($C43,'Catchment Demand Road Transport'!$C$8:$J$37,2,FALSE),\"\")","v":9414.5},{"$f":"IFERROR(VLOOKUP($C43,'Catchment Demand Road Transport'!$C$8:$J$37,8,FALSE),\"\")","v":2614.3316063974498},12028.831606397449,{"$f":"HLOOKUP(C43,'Exist Trunk Assets - Transport'!$BO$11:$CR$14,4,FALSE)","v":12605050.836895404},{"$f":"HLOOKUP(C43,'Future Trunk Assets - Transport'!$BV$13:$CY$16,4,FALSE)","v":302048.48490426561},12907099.321799669,1073.0135514520896]
[]
[null,null,"Totals",{"$f":"SUM(D33:D44)","v":324732},71279.467358846465,396011.46735884645,807824223.13852251,65886596.822344773,873710819.96086729]
[null,"Parks and Community"]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B8","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C8","v":"ANDERGROVE - BEACONSFIELD"},{"$f":"IFERROR(VLOOKUP($C47,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":15572},{"$f":"IFERROR(VLOOKUP($C47,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":2563.8949935596506},{"$f":"IFERROR(D47+E47,\"\")","v":18135.89499355965},{"$f":"HLOOKUP(C47,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":14394974.984841224},{"$f":"HLOOKUP(C47,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":1184652.3300183457},{"$f":"G47+H47","v":15579627.314859569},{"$f":"IFERROR(I47/F47,0)","v":859.04926778591005}]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B9","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C9","v":"ANDERGROVE - BEACONSFIELD (KERRISDALE)"},{"$f":"IFERROR(VLOOKUP($C48,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":443},{"$f":"IFERROR(VLOOKUP($C48,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":1167.1606144805776},{"$f":"IFERROR(D48+E48,\"\")","v":1610.1606144805776},{"$f":"HLOOKUP(C48,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":439762.55679306824},{"$f":"HLOOKUP(C48,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":580054.20368083101},{"$f":"G48+H48","v":1019816.7604738993},{"$f":"IFERROR(I48/F48,0)","v":633.3633746238927}]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B10","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C10","v":"BAKERS CREEK"},{"$f":"IFERROR(VLOOKUP($C49,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":809},{"$f":"IFERROR(VLOOKUP($C49,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":882.39193389986963},1691.3919338998696,{"$f":"HLOOKUP(C49,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":2727967.5366682881},{"$f":"HLOOKUP(C49,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":0},2727967.5366682881,1612.853580529008]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B11","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C11","v":"EAST MACKAY "},{"$f":"IFERROR(VLOOKUP($C50,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":3832},{"$f":"IFERROR(VLOOKUP($C50,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":536.92529667253791},4368.925296672538,{"$f":"HLOOKUP(C50,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":12104308.184157308},{"$f":"HLOOKUP(C50,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":0},12104308.184157308,2770.5459265637237]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B12","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C12","v":" EIMEO - RURAL VIEW "},{"$f":"IFERROR(VLOOKUP($C51,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":12016},{"$f":"IFERROR(VLOOKUP($C51,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":6800.7457681700234},18816.745768170025,{"$f":"HLOOKUP(C51,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":7795384.5998527184},{"$f":"HLOOKUP(C51,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":689102.81493194506},8484487.4147846643,450.90089005383857]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B13","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C13","v":" MACKAY "},{"$f":"IFERROR(VLOOKUP($C52,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":4257},{"$f":"IFERROR(VLOOKUP($C52,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":3870.1404443852712},8127.1404443852716,{"$f":"HLOOKUP(C52,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":15794943.175433967},{"$f":"HLOOKUP(C52,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":0},15794943.175433967,1943.4810169111922]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B14","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C14","v":" MACKAY HARBOUR - EAST POINT "},{"$f":"IFERROR(VLOOKUP($C53,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":486},{"$f":"IFERROR(VLOOKUP($C53,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":495.34107003463981},981.34107003463987,{"$f":"HLOOKUP(C53,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":2048040.4504771456},{"$f":"HLOOKUP(C53,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":0},2048040.4504771456,2086.9812881721673]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B15","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C15","v":" MARIAN "},{"$f":"IFERROR(VLOOKUP($C54,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":2946},{"$f":"IFERROR(VLOOKUP($C54,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":1156.233118655942},4102.2331186559422,{"$f":"HLOOKUP(C54,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":4090287.5728934342},{"$f":"HLOOKUP(C54,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":235101.93123076862},4325389.5041242028,1054.3987577042856]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B16","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C16","v":" MIRANI "},{"$f":"IFERROR(VLOOKUP($C55,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":1232},{"$f":"IFERROR(VLOOKUP($C55,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":965.99233719303777},2197.9923371930377,{"$f":"HLOOKUP(C55,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":1659134.6714522005},{"$f":"HLOOKUP(C55,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":535467.44584529917},2194602.1172974994,998.45758338727069]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B17","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C17","v":" MOUNT PLEASANT - GLENELLA "},{"$f":"IFERROR(VLOOKUP($C56,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":9471},{"$f":"IFERROR(VLOOKUP($C56,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":994.92599997431591},10465.925999974315,{"$f":"HLOOKUP(C56,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":14400715.606744353},{"$f":"HLOOKUP(C56,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":0},14400715.606744353,1375.9619174433008]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B18","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C18","v":" NORTH MACKAY - CREMORNE "},{"$f":"IFERROR(VLOOKUP($C57,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":6889},{"$f":"IFERROR(VLOOKUP($C57,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":558.02383956617518},7447.0238395661754,{"$f":"HLOOKUP(C57,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":0},{"$f":"HLOOKUP(C57,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":0},0,0]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B19","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C19","v":" OORALEA - PAGET "},{"$f":"IFERROR(VLOOKUP($C58,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":3405},{"$f":"IFERROR(VLOOKUP($C58,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":746.77339941657135},4151.773399416571,{"$f":"HLOOKUP(C58,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":1899541.7437620698},{"$f":"HLOOKUP(C58,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":0},1899541.7437620698,457.52539000057266]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B20","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C20","v":" RICHMOND "},{"$f":"IFERROR(VLOOKUP($C59,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":314},{"$f":"IFERROR(VLOOKUP($C59,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":2355.9970567573801},2669.9970567573801,{"$f":"HLOOKUP(C59,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":372393.48045767867},{"$f":"HLOOKUP(C59,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":0},372393.48045767867,139.47336740136254]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B21","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C21","v":" SARINA "},{"$f":"IFERROR(VLOOKUP($C60,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":3404},{"$f":"IFERROR(VLOOKUP($C60,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":1652.9300150904141},5056.9300150904146,{"$f":"HLOOKUP(C60,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":5586013.1176939849},{"$f":"HLOOKUP(C60,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":38906.425972876903},5624919.543666862,1112.319040778003]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B22","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C22","v":" SHOAL POINT - BUCASIA "},{"$f":"IFERROR(VLOOKUP($C61,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":6015},{"$f":"IFERROR(VLOOKUP($C61,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":5048.1724239107452},11063.172423910746,{"$f":"HLOOKUP(C61,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":11525743.432758918},{"$f":"HLOOKUP(C61,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":1422255.488082388},12947998.920841306,1170.3694405826036]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B23","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C23","v":" SLADE POINT "},{"$f":"IFERROR(VLOOKUP($C62,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":3976},{"$f":"IFERROR(VLOOKUP($C62,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":191.59170964728156},4167.5917096472813,{"$f":"HLOOKUP(C62,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":6371301.0683025056},{"$f":"HLOOKUP(C62,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":0},6371301.0683025056,1528.7728530494012]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B24","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C24","v":" SOUTH MACKAY "},{"$f":"IFERROR(VLOOKUP($C63,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":7645},{"$f":"IFERROR(VLOOKUP($C63,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":43.676978055899667},7688.6769780558998,{"$f":"HLOOKUP(C63,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":15934140.987481402},{"$f":"HLOOKUP(C63,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":0},15934140.987481402,2072.4164941457052]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B25","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C25","v":" WALKERSTON "},{"$f":"IFERROR(VLOOKUP($C64,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":3176},{"$f":"IFERROR(VLOOKUP($C64,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":838.56909621614716},4014.569096216147,{"$f":"HLOOKUP(C64,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":21399137.218360979},{"$f":"HLOOKUP(C64,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":385029.5496729585},21784166.768033937,5426.2777015262172]
[null,{"$f":"'Catchment Demand - Parks & Comm'!B26","v":0},{"$f":"'Catchment Demand - Parks & Comm'!C26","v":" WEST MACKAY "},{"$f":"IFERROR(VLOOKUP($C65,'Catchment Demand - Parks & Comm'!$C$8:$J$37,2,FALSE),\"\")","v":6387},{"$f":"IFERROR(VLOOKUP($C65,'Catchment Demand - Parks & Comm'!$C$8:$J$37,8,FALSE),\"\")","v":490.76952723887536},6877.7695272388755,{"$f":"HLOOKUP(C65,'Exist Trunk Assets - Parks'!$BV$11:$CY$14,4,FALSE)","v":17766008.683972053},{"$f":"HLOOKUP(C65,'Future Trunk Assets - Parks'!$CC$13:$DF$16,4,FALSE)","v":0},17766008.683972053,2583.1061383506885]
[]
[null,null,"Totals",{"$f":"SUM(D47:D66)","v":92275},31360.255622925353,123635.25562292535,156309799.07210332,5070570.1894354122,161380369.26153871]

{"sheet":"CF Projections","index":18,"n_rows":24,"n_cols":25,"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,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[]
["Return to Navigation Pane"]
[null,"Summary Cash flow Projections ($,000's)"]
[]
[]
[]
[]
[null,"Item","Year",null,{"$f":"YEAR","v":2016},{"$f":"E10+1","v":2017},{"$f":"F10+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,"Anticipated Cost (Cap X in $000)",null,"Water ",{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!E$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!F$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!G$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!H$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!I$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!J$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":87.376391075830085},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!K$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!L$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!M$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!N$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!O$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":3857.7312972262275},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!P$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":27735.183433177364},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!Q$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!R$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!S$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":6492.7846898829112},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!T$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":1008.8292604564042},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!U$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!V$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!W$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!X$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Water'!$X$17:$X$39,'CF Projections'!Y$10,'Future Trunk Assets - Water'!$AB$17:$AB$39)/1000","v":0}]
[null,null,null,"Sewerage",{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!E$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!F$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!G$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":2225.5760091122052},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!H$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":6368.8931524176242},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!I$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!J$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":773.3698800062424},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!K$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":5794.7393917511517},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!L$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":23048.097304749524},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!M$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!N$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!O$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":4090.8225417083204},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!P$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":315.86913732416389},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!Q$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!R$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!S$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!T$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":5906.8930929484068},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!U$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!V$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!W$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!X$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Sewer'!$Y$17:$Y$51,'CF Projections'!Y$10,'Future Trunk Assets - Sewer'!$AC$17:$AC$51)/1000","v":0}]
[null,null,null,"Stormwater",{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!E$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":1304.6420000000001},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!F$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":22691.542711319998},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!G$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":5889.4263291068783},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!H$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":7269.9027596047517},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!I$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":5119.3063832049911},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!J$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":2070.6608915302954},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!K$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":6057.6349717777111},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!L$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":19537.56171309387},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!M$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":6505.4993340138008},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!N$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":3069.2379607206481},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!O$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":13493.033641298161},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!P$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":8161.3895495804572},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!Q$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":6760.4162153393772},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!R$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":7320.5478411759368},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!S$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":27059.092457019575},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!T$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":11972.76066206513},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!U$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!V$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!W$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!X$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":0},{"$f":"SUMIF('Future Trunk Asset - Stormwater'!$W$17:$W$79,'CF Projections'!Y$10,'Future Trunk Asset - Stormwater'!$AA$17:$AA$79)/1000","v":0}]
[null,null,null,"Transport",{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!E$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!F$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!G$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":2328.6453189233662},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!H$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":9057.6168837622026},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!I$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":3003.6136364420058},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!J$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":5114.6504044458097},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!K$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":140.89091557271905},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!L$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!M$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":8351.0263760851485},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!N$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":18031.827182802939},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!O$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":2472.9356024927392},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!P$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":5928.1778985688397},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!Q$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":17446.527892128157},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!R$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":8314.7701409426027},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!S$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":13871.827810953784},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!T$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":48580.144145985811},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!U$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!V$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!W$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!X$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Transport'!$W$17:$W$53,'CF Projections'!Y$10,'Future Trunk Assets - Transport'!$AA$17:$AA$53)/1000","v":0}]
[null,null,null,"Parks and Community",{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!E$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!F$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!G$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!H$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!I$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!J$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!K$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!L$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!M$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!N$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!O$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":1992.4382707307432},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!P$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!Q$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!R$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!S$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!T$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":11928.757752225329},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!U$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!V$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!W$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!X$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0},{"$f":"SUMIF('Future Trunk Assets - Parks'!$V$17:$V$36,'CF Projections'!Y$10,'Future Trunk Assets - Parks'!$Z$17:$Z$36)/1000","v":0}]
[null,null,null,"Total Cost",{"$f":"SUM(E11:E15)","v":1304.6420000000001},{"$f":"SUM(F11:F15)","v":22691.542711319998},{"$f":"SUM(G11:G15)","v":10443.64765714245},22696.412795784578,8122.9200196469974,8046.0575670581775,11993.265279101583,42585.659017843398,14856.525710098949,21101.065143523589,25906.961353456194,42140.620018650821,{"$f":"SUM(Q11:Q15)","v":24206.944107467534},15635.31798211854,47423.704957856273,79397.384913681075,0,0,0,0,0]
[null,"Anticipated Charges Revenue ($000)",null,"Residential Charges",4057,{"$f":"HLOOKUP(F10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":17930.209868925002},{"$f":"HLOOKUP(G10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":18378.465115648123},{"$f":"HLOOKUP(H10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":18837.926743539323},{"$f":"HLOOKUP(I10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":19308.874912127809},{"$f":"HLOOKUP(J10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":19791.596784931011},{"$f":"HLOOKUP(K10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":21995.5318402708},{"$f":"HLOOKUP(L10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":22545.420136277568},{"$f":"HLOOKUP(M10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":23109.055639684506},{"$f":"HLOOKUP(N10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":23686.782030676619},{"$f":"HLOOKUP(O10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":24278.951581443529},{"$f":"HLOOKUP(P10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":29784.973966919621},{"$f":"HLOOKUP(Q10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":30529.598316092612},{"$f":"HLOOKUP(R10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":31292.838273994927},{"$f":"HLOOKUP(S10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":32075.159230844798},{"$f":"HLOOKUP(T10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":32877.038211615931},{"$f":"HLOOKUP(U10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":33086.562722150244},{"$f":"HLOOKUP(V10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":33913.726790204004},{"$f":"HLOOKUP(W10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":34761.569959959095},{"$f":"HLOOKUP(X10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":35630.609208958063},{"$f":"HLOOKUP(Y10,'Anticipated Gwth - Residential'!$AA$190:$AU$191,2,FALSE)/1000","v":36521.374439182029}]
[null,null,null,"Comm/Ind Charges",0,{"$f":"HLOOKUP(F10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":3840.3842484999986},{"$f":"HLOOKUP(G10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":3936.3938547124999},{"$f":"HLOOKUP(H10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":4034.8037010803127},{"$f":"HLOOKUP(I10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":4135.6737936073187},{"$f":"HLOOKUP(J10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":4239.0656384475024},{"$f":"HLOOKUP(K10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":3892.5959231698503},{"$f":"HLOOKUP(L10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":3989.9108212490992},{"$f":"HLOOKUP(M10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":4089.658591780325},{"$f":"HLOOKUP(N10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":4191.9000565748302},{"$f":"HLOOKUP(O10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":4296.6975579892051},{"$f":"HLOOKUP(P10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":7001.6527073718498},{"$f":"HLOOKUP(Q10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":7176.6940250561465},{"$f":"HLOOKUP(R10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":7356.1113756825489},{"$f":"HLOOKUP(S10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":7540.0141600746138},{"$f":"HLOOKUP(T10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":7728.5145140764789},{"$f":"HLOOKUP(U10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":6972.7792557872908},{"$f":"HLOOKUP(V10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":7147.0987371819692},{"$f":"HLOOKUP(W10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":7325.7762056115207},{"$f":"HLOOKUP(X10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":7508.9206107518057},{"$f":"HLOOKUP(Y10,'Anticipated Gwth - Non Res'!$AC$189:$AW$190,2,FALSE)/1000","v":7696.6436260206028}]
[null,null,null,"Total revenue",{"$f":"SUM(E17:E18)","v":4057},{"$f":"SUM(F17:F18)","v":21770.594117425},{"$f":"SUM(G17:G18)","v":22314.858970360623},22872.730444619636,23444.548705735127,24030.662423378511,25888.127763440651,26535.330957526668,27198.71423146483,27878.682087251451,28575.649139432735,36786.626674291474,37706.292341148757,38648.949649677474,39615.173390919415,40605.552725692411,40059.341977937533,41060.825527385976,42087.34616557062,43139.529819709867,44218.018065202632]
[null,"Annual CF ($000)",null,null,{"$f":"E19-E16","v":2752.3580000000002},{"$f":"F19-F16","v":-920.94859389499834},{"$f":"G19-G16","v":11871.211313218173},{"$f":"H19-H16","v":176.31764883505821},15321.62868608813,15984.604856320333,13894.862484339068,-16050.32806031673,12342.188521365881,6777.6169437278622,2668.6877859765409,-5353.9933443593472,13499.348233681223,{"$f":"R19-R16","v":23013.631667558933},-7808.5315669368574,{"$f":"T19-T16","v":-38791.832187988664},40059.341977937533,41060.825527385976,42087.34616557062,43139.529819709867,44218.018065202632]
[null,"Cumulative CF ($000",null,null,{"$f":"E20","v":2752.3580000000002},{"$f":"E21+F20","v":1831.4094061050018},{"$f":"F21+G20","v":13702.620719323175},{"$f":"G21+H20","v":13878.938368158233},29200.567054246363,45185.1719105667,59080.034394905771,43029.706334589042,55371.894855954924,62149.51179968279,64818.199585659328,59464.20624129998,72963.554474981211,95977.186142540144,88168.654575603287,49376.822387614622,89436.164365552162,130496.98989293815,172584.33605850878,215723.86587821864,259941.88394342127]
[null,null,null,"NPV Cost",{"$f":"E16+NPV(WACC,F16:Y16)","v":207875.0907120285}]
[null,null,null,"NPV Revenue",{"$f":"E19+NPV(WACC,F19:Y19)","v":308737.31629532494}]
[null,null,null,"NPV Annual Cashflow",{"$f":"NPV(WACC,E20:Y20)","v":93921.431775115372}]

{"sheet":"Unit Rates - Water","index":19,"n_rows":11,"n_cols":12,"rows_kept":11,"cut":false,"hidden":true,"merged":[[1,1,1,11],[3,1,3,11],[2,2,2,9]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
["Return to Unit Rates Sheet",null,"Water Supply "]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Asset Type 1:","Water Asset Type 1",null,"Asset Type 2:","Water Asset Type 2",null,"Site/ Condition Allowances",null,null,"Project Owners Cost"]
[]
[null,"WaterUnitrates1",null,null,"WaterUnitrates2",null,null,"Watersitecond",null,null,"Watreprojcost"]
[]
[null,"Diameter","Rate/m",null,"Diameter","Rate/m",null,"Location/Condition type","Multiplier",null,"Term","%"]

{"sheet":"Unit Rates - Sewer","index":20,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":true,"merged":[[1,1,1,16],[2,1,2,16],[4,1,4,16]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Wastewater"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[null,"Asset Type 1:","Sewer Asset Type 1",null,null,"Asset Type 2 (Depth Dependent):","Sewer Asset Type 2",null,null,null,null,null,"Site/ Condition Allowances",null,null,"Project Owners Cost"]
[]
[null,"SewerUnitrates1",null,null,null,"SewerUnitrates2",null,null,null,null,null,null,"Sewersitecond",null,null,"Sewerprojcost"]
[]
[null,"Diameter","Rate/m",null,null,null,"Depth Ranges",null,null,null,null,null,"Location/Condition type","Multiplier",null,"Term","%"]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,1]
[null,null,null,null,null,null,2]
[null,null,null,null,null,null,3]
[null,null,null,null,null,null,4]
[]
[]
[null,null,null,null,null,"Diameter","Depth","Code","Rate/m"]
[null,null,null,null,null,null,null,{"$f":"F20&\"_\"&G20","v":"_"}]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"F30&\"_\"&G30","v":"_"}]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]
[null,null,null,null,null,null,null,"_"]

{"sheet":"Unit Rates - Transport","index":21,"n_rows":11,"n_cols":12,"rows_kept":11,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,2,2,9],[3,1,3,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
["Return to Unit Rates Sheet",null,"Transport"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) can be entered in the Existing Assets sheet and the Future Asset Sheets"]
[]
[null,"Asset Type 1:","Road Asset Type 1",null,"Asset Type 2:","Road Asset Type 2",null,"Site/ Condition Allowances",null,null,"Project Owners Cost"]
[]
[null,"RoadUnitrates1",null,null,"RoadUnitrates2",null,null,"Roadsitecond",null,null,"Roadprojcost"]
[]
[null,"Diameter","Rate/m or unit",null,"Diameter","Rate/m or unit",null,"Location/Condition type","Multiplier",null,"Term","%"]

{"sheet":"Unit Rates - Parks & Community ","index":22,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":true,"merged":[[7,1,7,2],[1,1,1,9],[2,1,2,9],[4,1,4,9]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Land for Parks and Community Facilities"]
["Return to Unit Rates Sheet"]
[null,"Parks and Open Space Embellishment Cost"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) 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":23,"n_rows":12,"n_cols":12,"rows_kept":12,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Stormwater"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) 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":24,"n_rows":17,"n_cols":8,"rows_kept":17,"cut":false,"hidden":true,"merged":[[1,1,1,7],[2,1,2,7],[4,1,4,7]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Land Costs"]
["Return to Unit Rates Sheet"]
[null,"Unit Rates"]
[null,"Note: Unit rates are only one option for valuation of assets. Unique values ($) 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)"]

{"sheet":"Anticipated Gwth - Residential","index":25,"n_rows":276,"n_cols":47,"rows_kept":276,"cut":false,"hidden":true,"merged":[[1,1,1,9],[2,1,2,9],[212,1,214,1],[215,1,217,1],[218,1,220,1],[191,1,193,1],[194,1,196,1],[197,1,199,1],[179,1,182,1],[159,1,162,1],[163,1,166,1],[167,1,170,1],[171,1,174,1],[175,1,178,1],[139,1,142,1],[143,1,146,1],[272,1,274,1],[200,1,202,1],[203,1,205,1],[206,1,208,1],[209,1,211,1],[230,1,232,1],[233,1,235,1],[236,1,238,1],[239,1,241,1],[242,1,244,1],[245,1,247,1],[248,1,250,1],[251,1,253,1],[254,1,256,1],[257,1,259,1],[263,1,265,1],[30,1,33,1],[34,1,37,1],[38,1,41,1],[122,1,125,1],[18,1,21,1],[42,1,45,1],[46,1,49,1],[118,1,121,1],[22,1,25,1],[26,1,29,1],[50,1,53,1],[54,1,57,1],[58,1,61,1],[62,1,65,1],[66,1,69,1],[70,1,73,1],[10,1,13,1],[14,1,17,1],[8,9,9,9],[8,2,9,2],[8,1,9,1],[8,3,8,7],[74,1,77,1],[78,1,81,1],[82,1,85,1],[86,1,89,1],[90,1,93,1],[94,1,97,1],[98,1,101,1],[102,1,105,1],[106,1,109,1],[260,1,262,1],[266,1,268,1],[269,1,271,1],[110,1,113,1],[114,1,117,1],[221,1,223,1],[224,1,226,1],[227,1,229,1],[147,1,150,1],[151,1,154,1],[155,1,158,1],[131,1,134,1],[135,1,138,1]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Anticipated Growth - Residential"]
["Return to \"Catchment Demand\""]
[]
[]
[null,"LGIP Table 3.1.4—Existing and projected residential dwellings (by census yr.)"]
[null,"Data source: File 170805 - Mackay Regional Council LGIP DRAFT",null,null,null,null,null,null,null,"Data source: File \"Final_AICR_FVC_Amended_Resolution_3_December_2014_V5_0_-Attachment_A.pdf\""]
[null,"Projection area","LGIP development type","Existing and projected residential dwellings",null,null,null,null,null,"Levied Charges"]
[null,null,null,{"$f":"YEAR","v":2016},{"$f":"D10+5","v":2021},{"$f":"E10+5","v":2026},{"$f":"F10+5","v":2031},{"$f":"G10+5","v":2036}]
[null,"Andergrove","Single dwelling",3050,3193,3544,3696,3711,null,{"$f":"28335.9*0.8","v":22668.720000000001}]
[null,null,"Multiple dwelling",589,615,696,868,865,null,{"$f":"20239.95*0.8","v":16191.960000000001}]
[null,null,"Other dwelling",127,127,127,127,127,null,{"$f":"20239.95*0.75","v":15179.962500000001}]
[null,null,"Total ",3766,3935,4368,4692,4704]
[null,"Bakers Creek","Single dwelling",329,459,660,843,916,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",17,17,17,17,17,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",346,476,677,860,933]
[null,"Beaconsfield","Single dwelling",1874,2184,2435,2654,2710,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",144,149,212,282,282,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",169,169,169,329,404,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",2187,2502,2816,3265,3396]
[null,"Blacks Beach","Single dwelling",1267,1346,1448,1493,1520,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",247,316,375,464,624,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",1514,1661,1823,1957,2144]
[null,"Bucasia","Single dwelling",1364,1440,1496,1535,1550,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",180,231,345,370,370,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",1544,1671,1841,1905,1920]
[null,"Dolphin Heads","Single dwelling",25,25,25,57,57,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",167,167,167,167,167,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",192,192,192,224,224]
[null,"East Mackay","Single dwelling",1104,1122,1137,1137,1152,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",494,565,700,845,915,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",90,90,90,90,90,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",1688,1777,1927,2072,2157]
[null,"Eimeo","Single dwelling",1229,1579,1714,1953,2016,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",78,78,78,78,78,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",1307,1657,1792,2031,2094]
[null,"Glenella","Single dwelling",1482,1540,1585,1593,1638,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",83,83,83,126,126,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",1565,1623,1668,1719,1764]
[null,"Greenmount","Single dwelling",31,41,41,52,52,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",4,4,4,4,4,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",35,45,45,56,56]
[null,"Mackay","Single dwelling",596,586,586,570,574,null,{"$f":"28335.9*0.5","v":14167.95}]
[null,null,"Multiple dwelling",1749,1904,2201,3441,5454,null,{"$f":"20239.95*0.5","v":10119.975}]
[null,null,"Other dwelling",122,122,122,122,122,null,{"$f":"20239.95*0.5","v":10119.975}]
[null,null,"Total ",2467,2612,2909,4133,6150]
[null,"Mackay Harbour","Single dwelling",10,67,113,133,163,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",275,409,432,432,432,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,50,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",285,476,545,565,645]
[null,"Marian","Single dwelling",1087,1458,1538,1581,1656,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",23,28,28,28,28,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",1110,1486,1566,1609,1684]
[null,"Mirani","Single dwelling",450,453,597,839,977,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",21,26,26,26,26,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",7,7,7,7,7,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",478,486,630,872,1010]
[null,"Mount Pleasant","Single dwelling",1496,1572,1607,1671,1804,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",177,177,177,210,210,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",283,283,283,283,283,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",1956,2032,2067,2164,2297]
[null,"North Mackay","Single dwelling",2010,2065,2073,2073,2106,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",774,791,893,998,1176,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",211,211,211,211,211,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",2995,3067,3177,3282,3493]
[null,"Ooralea","Single dwelling",1171,1228,1450,1531,1627,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",205,243,268,268,268,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",1376,1471,1718,1799,1895]
[null,"Paget","Single dwelling",66,68,68,68,68,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",6,6,6,6,6,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",72,74,74,74,74]
[null,"Richmond","Single dwelling",67,432,523,855,1135,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",0,0,0,0,0,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",67,432,523,855,1135]
[null,"Rural View","Single dwelling",1599,2142,3019,3484,4102,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",97,215,215,215,404,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",1696,2356,3233,3698,4505]
[null,"Sarina","Single dwelling",1229,1340,1470,1780,2006,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",152,152,152,152,262,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",17,33,33,33,33,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",1398,1525,1655,1965,2301]
[null,"Shoal Point","Single dwelling",657,780,1214,2024,2731,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",113,178,245,309,342,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",770,959,1459,2333,3073]
[null,"Slade Point","Single dwelling",1342,1363,1379,1379,1379,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",159,228,234,266,285,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",1501,1591,1613,1645,1664]
[null,"South Mackay","Single dwelling",2366,2376,2376,2376,2376,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",861,904,904,904,904,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",1,1,1,1,1,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",3228,3281,3281,3281,3281]
[null,"Walkerston","Single dwelling",1000,1169,1204,1300,1366,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",117,117,117,117,117,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",0,0,0,0,0,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",1117,1286,1321,1417,1483]
[null,"West Mackay","Single dwelling",2128,2159,2216,2252,2246,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",594,691,709,822,928,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",110,110,110,110,110,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",2832,2960,3035,3184,3284]
[null,"Area 28"]
[]
[]
[null,null,"Total"]
[null,"Outside priority infrastructure area (total)","Single dwelling",12339,12375,12597,12877,13496,null,{"$f":"$J$11","v":22668.720000000001}]
[null,null,"Multiple dwelling",417,417,421,439,427,null,{"$f":"$J$12","v":16191.960000000001}]
[null,null,"Other dwelling",26,26,26,26,26,null,{"$f":"$J$13","v":15179.962500000001}]
[null,null,"Total ",12782,12818,13044,13342,13949]
[null,"Mackay Regional Council","Single dwelling",41371,44565,48118,51809,55137]
[null,null,"Multiple dwelling",7747,8714,9708,11857,14720]
[null,null,"Other dwelling",1163,1179,1179,1339,1464]
[null,null,"Total ",50281,54458,59005,65005,71321]
[]
[]
[]
[]
[null,"Projection area","LGIP development type",{"$f":"D10","v":2016},{"$f":"D131+1","v":2017},{"$f":"E131+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,{"$f":"B11","v":"Andergrove"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B15","v":"Bakers Creek"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B19","v":"Beaconsfield"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B23","v":"Blacks Beach"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B27","v":"Bucasia"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B31","v":"Dolphin Heads"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B35","v":"East Mackay"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B39","v":"Eimeo"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B43","v":"Glenella"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B47","v":"Greenmount"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B119","v":"Outside priority infrastructure area (total)"}]
[]
[]
[null,null,"Total"]
[null,{"$f":"B123","v":"Mackay Regional Council"},null,{"$f":"D132+D136+D140+D144+D148+D152+D156+D160+D164+D168+D172+D176","v":0},{"$f":"E132+E136+E140+E144+E148+E152+E156+E160+E164+E168+E172+E176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D133+D137+D141+D145+D149+D153+D157+D161+D165+D169+D173+D177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"SUM(D180:D182)","v":0},{"$f":"SUM(E180:E182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Charges Revenue - Residential"]
[]
[null,"Projection area","LGIP development type",{"$f":"D131","v":2016},{"$f":"D190+1","v":2017},{"$f":"E190+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,null,{"$f":"D190","v":2016},{"$f":"AA190+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB192:AB275)","v":17930209.868925001},18378465.115648124,18837926.743539322,19308874.912127808,19791596.784931011,21995531.840270799,22545420.136277568,23109055.639684506,23686782.030676618,24278951.58144353,29784973.96691962,30529598.31609261,31292838.273994926,32075159.230844799,32877038.211615928,33086562.722150244,33913726.790204003,34761569.959959097,35630609.208958067,36521374.439182028]
[null,{"$f":"B11","v":"Andergrove"},null,{"$f":"D11","v":3050},{"$f":"IF(E132=\"\",(($E11-$D11)/5)*((1+ICSInf)^(E$190-YEAR)),E132)","v":29.314999999999998},30.047874999999998,30.799071874999999,31.569048671874995,32.358274888671865,{"$f":"IF(J132=\"\",(($F11-$E11)/5)*((1+ICSInf)^(J$190-YEAR)),J132)","v":81.410477958544888},83.445739907508525,85.531883405196226,87.670180490326118,89.861935002584275,{"$f":"IF(O132=\"\",(($G11-$F11)/5)*((1+ICSInf)^(O$190-YEAR)),O132)","v":39.887434397158486},40.884620257087441,41.906735763514625,42.95440415760249,44.02826426154256,{"$f":"IF(T132=\"\",(($H11-$G11)/5)*((1+ICSInf)^(T$190-YEAR)),T132)","v":4.4535168619816892},4.5648547835312314,4.6789761531195122,4.7959505569475001,4.9158493208711871,null,null,null,{"$f":"E192*$J11","v":664533.52679999999},681146.86497,698175.53659425001,715629.92500910617,733520.67313433369,1845471.3299084257,1891608.1131561368,1938898.3159850398,1987370.7738846657,2037055.0432317823,{"$f":"O192*$J11","v":904197.08186755457},926802.00891424331,949972.05913709931,973721.36061552679,998064.39463091514,100955.52675954156,103479.4149285301,106066.40030174336,108718.06030928694,111436.0118170191]
[null,null,null,{"$f":"D12","v":589},5.33,5.4632499999999995,5.5998312499999994,5.739827031249999,5.8833227070312484,18.787033375048821,19.25670920942504,19.738126939660667,20.23158011315218,20.737369615980985,45.135781028363546,46.264175554072629,47.420779942924447,48.606299441497555,49.821456927534996,-0.8907033723963379,-0.91297095670624617,-0.93579523062390235,-0.95919011138949994,-0.98316986417423724,null,null,null,86303.146800000002,88460.72546999999,90672.243606749995,92939.049696918737,95262.525939341693,304198.89292745554,311803.86525064189,319598.96188190795,327588.93592895562,335778.65932717948,730836.76098002144,749107.68000452186,767835.37200463493,787031.2563047508,806707.03771236958,-14422.233377706609,-14782.789212149271,-15152.358942453004,-15531.167916014329,-15919.447113914683]
[null,null,null,{"$f":"D13","v":127},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B15","v":"Bakers Creek"},null,{"$f":"D15","v":329},{"$f":"IF(E136=\"\",(($E15-$D15)/5)*((1+ICSInf)^(E$190-YEAR)),E136)","v":26.65},27.316249999999997,27.999156249999999,28.699135156249994,29.416613535156241,{"$f":"IF(J136=\"\",(($F15-$E15)/5)*((1+ICSInf)^(J$190-YEAR)),J136)","v":46.619675412158188},47.785167297462145,48.979796479898695,50.204291391896156,51.45939867669356,{"$f":"IF(O136=\"\",(($G15-$F15)/5)*((1+ICSInf)^(O$190-YEAR)),O136)","v":48.022371675526337},49.222930967414491,50.453504241599852,51.714841847639839,53.007712893830849,{"$f":"IF(T136=\"\",(($H15-$G15)/5)*((1+ICSInf)^(T$190-YEAR)),T136)","v":21.673782061644221},22.215626613185325,22.771017278514957,23.340292710477833,23.923800028239775,null,null,null,{"$f":"E195*$J15","v":604121.38800000004},619224.4227,634705.0332675,650572.65909918735,666836.975576667,1056808.3684090986,1083228.5776193261,1110309.2920598092,1138067.0243613042,1166518.6999703369,{"$f":"O195*$J15","v":1088605.6972484374},1115820.8396796484,1143716.3606716394,1172309.2696884302,1201617.0014306414,491316.89689643565,503599.81931884645,516189.81480181759,529094.56017186306,542321.92417615955]
[null,null,null,{"$f":"D16","v":17},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]
[null,null,null,{"$f":"D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B19","v":"Beaconsfield"},null,{"$f":"D19","v":1874},{"$f":"IF(E140=\"\",(($E19-$D19)/5)*((1+ICSInf)^(E$190-YEAR)),E140)","v":63.55},65.138750000000002,66.767218749999998,68.436399218749983,70.147309199218725,{"$f":"IF(J140=\"\",(($F19-$E19)/5)*((1+ICSInf)^(J$190-YEAR)),J140)","v":58.216609594287092},59.672024834144274,61.16382545499787,62.69292109137281,64.260244118657127,{"$f":"IF(O140=\"\",(($G19-$F19)/5)*((1+ICSInf)^(O$190-YEAR)),O140)","v":57.469395611695447},58.906130501987825,60.378783764537523,61.88825335865095,63.435459692617236,{"$f":"IF(T140=\"\",(($H19-$G19)/5)*((1+ICSInf)^(T$190-YEAR)),T140)","v":16.626462951398306},17.042124525183262,17.468177638312845,17.904882079270664,18.352504131252427,null,null,null,{"$f":"E198*$J19","v":1440597.156},1476612.0849000001,1513527.3870224999,1551365.5716980621,1590149.7109905137,1319696.0222422078,1352688.4227982631,1386505.6333682195,1421168.2742024248,1456697.4810574853,{"$f":"O198*$J19","v":1302757.637690753},1335326.5786330216,1368709.7430988471,1402927.4866763181,1438000.6738432262,376900.63323562185,386323.1490665123,395981.2277931752,405880.7584880045,416027.77745020454]
[null,null,null,{"$f":"D20","v":144},1.0249999999999999,1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,14.612137069482415,14.977440496219478,15.351876508624963,15.735673421340584,16.1290652568741,18.369213209217722,18.828443539448166,19.299154627934367,19.781633493632725,20.276174330973546,0,0,0,0,0,null,null,null,16596.758999999998,17011.677974999999,17436.969924375,17872.894172484372,18319.716526796481,236599.13894357649,242514.11741716595,248576.97035259509,254791.39461140989,261161.17947669516,297433.565515125,304869.40465300315,312491.13976932818,320303.41826356138,328311.00372015045,0,0,0,0,0]
[null,null,null,{"$f":"D21","v":169},0,0,0,0,0,0,0,0,0,0,41.986773049640512,43.036442375881521,44.112353435278557,45.215162271160516,46.345541327939536,22.267584309908447,22.824273917656154,23.394880765597559,23.979752784737499,24.579246604355934,null,null,null,0,0,0,0,0,0,0,0,0,0,637357.64038955362,653291.58139929245,669623.87093427475,686364.46770763153,703523.5794003224,338021.09478999861,346471.62215974851,355133.41271374229,364011.74803158583,373112.04173237545]
[null,{"$f":"B23","v":"Blacks Beach"},null,{"$f":"D23","v":1267},{"$f":"IF(E144=\"\",(($E23-$D23)/5)*((1+ICSInf)^(E$190-YEAR)),E144)","v":16.195},16.599875000000001,17.014871874999997,17.440243671874995,17.876249763671872,{"$f":"IF(J144=\"\",(($F23-$E23)/5)*((1+ICSInf)^(J$190-YEAR)),J144)","v":23.65774573154296},24.249189374831534,24.85541910920232,25.476804586932374,26.113724701605683,{"$f":"IF(O144=\"\",(($G23-$F23)/5)*((1+ICSInf)^(O$190-YEAR)),O144)","v":11.808779920211395},12.103999418216677,12.406599403672095,12.716764388763895,13.034683498482995,{"$f":"IF(T144=\"\",(($H23-$G23)/5)*((1+ICSInf)^(T$190-YEAR)),T144)","v":8.0163303515670421},8.2167386103562166,8.4221570756151216,8.6327110025055003,8.8485287775681361,null,null,null,{"$f":"E201*$J23","v":367119.9204},376297.91841000004,385705.36637024995,395348.00052950619,405231.70054274384,536290.81381954253,549698.08416503109,563440.53626915684,577526.5496758857,591964.7134177828,{"$f":"O201*$J23","v":267689.92555289448},274382.17369171674,281241.72803400969,288272.77123485989,295479.59051573143,181719.94816717485,186262.94687135419,190919.52054313803,195692.50855671649,200584.82127063436]
[null,null,null,{"$f":"D24","v":247},14.145,14.498624999999999,14.861090624999999,15.232617890624997,15.613433337890621,13.684382334912105,14.026491893284909,14.377154190617031,14.736583045382453,15.104997621517015,23.355142508862535,23.939021071584097,24.5374965983737,25.150934013333039,25.779707363666368,47.50417986113802,48.691784357666464,49.909078966608128,51.156805940773332,52.435726089292658,null,null,null,229035.27420000001,234761.156055,240630.18495637501,246645.93958028435,252812.08806979144,221576.97139160341,227116.39567639353,232794.30556830336,238614.16320751086,244579.51728769866,378165.53329780186,387619.67163024686,397310.16342100303,407242.91750652809,417423.99044419132,769185.78014435247,788415.42464796116,808125.81026416016,828328.95552076423,849037.17940878321]
[null,null,null,{"$f":"D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B27","v":"Bucasia"},null,{"$f":"D27","v":1364},{"$f":"IF(E148=\"\",(($E27-$D27)/5)*((1+ICSInf)^(E$190-YEAR)),E148)","v":15.579999999999998},15.969499999999998,16.368737499999998,16.777955937499996,17.197404835937494,{"$f":"IF(J148=\"\",(($F27-$E27)/5)*((1+ICSInf)^(J$190-YEAR)),J148)","v":12.988566283984369},13.313280441083979,13.646112452111078,13.987265263413851,14.336946894999198,{"$f":"IF(O148=\"\",(($G27-$F27)/5)*((1+ICSInf)^(O$190-YEAR)),O148)","v":10.234275930849874},10.490132829121121,10.752386149849148,11.021195803595376,11.296725698685261,{"$f":"IF(T148=\"\",(($H27-$G27)/5)*((1+ICSInf)^(T$190-YEAR)),T148)","v":4.4535168619816892},4.5648547835312314,4.6789761531195122,4.7959505569475001,4.9158493208711871,null,null,null,{"$f":"E204*$J27","v":353178.65759999998},362008.12403999997,371058.32714099996,380334.78531952493,389843.154952513,294434.17229308217,301795.02660040924,309339.90226541943,317073.39982205484,325000.23481760622,{"$f":"O204*$J27","v":231997.93547917515},237797.88386615456,243742.8309628084,249836.40173687859,256082.31178030057,100955.52675954156,103479.4149285301,106066.40030174336,108718.06030928694,111436.0118170191]
[null,null,null,{"$f":"D28","v":180},10.454999999999998,10.716374999999999,10.984284374999998,11.258891484374997,11.540363771484371,26.441009935253899,27.102035183635245,27.779586063226123,28.474075714806773,29.185927607676941,6.5604332890063297,6.7244441212314872,6.8925552242622743,7.0648691048688308,7.2414908324905527,0,0,0,0,0,null,null,null,169286.94179999997,173519.115345,177857.09322862499,182303.5205593406,186861.10857332408,428131.77523123374,438835.06961201457,449805.9463523149,461051.0950111227,472577.37238640076,106226.27339825894,108881.9302332154,111603.97848904578,114394.07795127192,117253.92990005374,0,0,0,0,0]
[null,null,null,{"$f":"D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B31","v":"Dolphin Heads"},null,{"$f":"D31","v":25},{"$f":"IF(E156=\"\",(($E31-$D31)/5)*((1+ICSInf)^(E$190-YEAR)),E156)","v":0},0,0,0,0,{"$f":"IF(J156=\"\",(($F31-$E31)/5)*((1+ICSInf)^(J$190-YEAR)),J156)","v":0},0,0,0,0,{"$f":"IF(O156=\"\",(($G31-$F31)/5)*((1+ICSInf)^(O$190-YEAR)),O156)","v":8.3973546099281027},8.6072884751763041,8.822470687055711,9.0430324542321028,9.2691082655879082,{"$f":"IF(T156=\"\",(($H31-$G31)/5)*((1+ICSInf)^(T$190-YEAR)),T156)","v":0},0,0,0,0,null,null,null,{"$f":"E207*$J31","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O207*$J31","v":190357.28039316938},195116.21240299859,199994.11771307356,204993.97065590037,210118.81992229793,0,0,0,0,0]
[null,null,null,{"$f":"D32","v":167},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]
[null,null,null,{"$f":"D33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B35","v":"East Mackay"},null,{"$f":"D35","v":1104},{"$f":"IF(E160=\"\",(($E35-$D35)/5)*((1+ICSInf)^(E$190-YEAR)),E160)","v":3.69},3.7822499999999999,3.8768062499999996,3.9737264062499991,4.0730695664062493,{"$f":"IF(J160=\"\",(($F35-$E35)/5)*((1+ICSInf)^(J$190-YEAR)),J160)","v":3.4790802546386708},3.5660572610046373,3.6552086925297531,3.7465889098429965,3.8402536325890715,{"$f":"IF(O160=\"\",(($G35-$F35)/5)*((1+ICSInf)^(O$190-YEAR)),O160)","v":0},0,0,0,0,{"$f":"IF(T160=\"\",(($H35-$G35)/5)*((1+ICSInf)^(T$190-YEAR)),T160)","v":4.4535168619816892},4.5648547835312314,4.6789761531195122,4.7959505569475001,4.9158493208711871,null,null,null,{"$f":"E210*$J35","v":83647.57680000001},85738.766220000005,87882.235375499993,90079.291259887483,92331.273541384682,78866.296149932736,80837.953553681044,82858.902392523072,84930.374952336133,87053.634326144544,{"$f":"O210*$J35","v":0},0,0,0,0,100955.52675954156,103479.4149285301,106066.40030174336,108718.06030928694,111436.0118170191]
[null,null,null,{"$f":"D36","v":494},14.554999999999998,14.918874999999998,15.291846874999997,15.674143046874995,16.065996623046868,31.311722291748033,32.094515349041735,32.896878232767776,33.719300188586963,34.56228269330164,38.050513076236712,39.001775903142629,39.976820300721194,40.976240808239218,42.000646828445205,20.783078689247883,21.302655656479079,21.835222047891055,22.381102599088333,22.940630164065539,null,null,null,235673.97779999999,241565.82724499999,247604.97292612496,253795.09724927807,260139.97468050997,506998.15487909253,519673.10875106987,532664.93646984652,545981.55988159264,559631.09887863242,616112.38570990181,631515.19535264932,647303.07523646555,663485.65211737715,680072.79342031165,336518.7788131542,344931.74828348303,353555.04199057008,362393.91804033436,371453.76599134266]
[null,null,null,{"$f":"D37","v":90},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B39","v":"Eimeo"},null,{"$f":"D39","v":1229},{"$f":"IF(E164=\"\",(($E39-$D39)/5)*((1+ICSInf)^(E$190-YEAR)),E164)","v":71.75},73.543749999999989,75.38234374999999,77.26690234374999,79.198574902343722,{"$f":"IF(J164=\"\",(($F39-$E39)/5)*((1+ICSInf)^(J$190-YEAR)),J164)","v":31.311722291748033},32.094515349041735,32.896878232767776,33.719300188586963,34.56228269330164,{"$f":"IF(O164=\"\",(($G39-$F39)/5)*((1+ICSInf)^(O$190-YEAR)),O164)","v":62.717742242900513},64.28568579897302,65.892827943947339,67.540148642546015,69.228652358609679,{"$f":"IF(T164=\"\",(($H39-$G39)/5)*((1+ICSInf)^(T$190-YEAR)),T164)","v":18.704770820323095},19.172390090831168,19.651699843101948,20.1429923391795,20.646567147658985,null,null,null,{"$f":"E213*$J39","v":1626480.6600000001},1667142.6764999998,1708821.2434124998,1751541.7744978124,1795330.3188602573,709796.66534939455,727541.58198312938,745730.12153270759,764373.37457102514,783482.70893530082,{"$f":"O213*$J39","v":1421730.9379364839},1457274.2113848957,1493706.0666695179,1531048.7183362558,1569324.9362946625,424013.21239007456,434613.54269982636,445478.88126732199,456615.85329900513,468031.2496314802]
[null,null,null,{"$f":"D40","v":78},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]
[null,null,null,{"$f":"D41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B43","v":"Glenella"},null,{"$f":"D43","v":1482},{"$f":"IF(E168=\"\",(($E43-$D43)/5)*((1+ICSInf)^(E$190-YEAR)),E168)","v":11.889999999999999},12.187249999999999,12.491931249999999,12.804229531249996,13.124335269531246,{"$f":"IF(J168=\"\",(($F43-$E43)/5)*((1+ICSInf)^(J$190-YEAR)),J168)","v":10.437240763916012},10.698171783013912,10.96562607758926,11.23976672952899,11.520760897767214,{"$f":"IF(O168=\"\",(($G43-$F43)/5)*((1+ICSInf)^(O$190-YEAR)),O168)","v":2.0993386524820257},2.151822118794076,2.2056176717639278,2.2607581135580257,2.3172770663969771,{"$f":"IF(T168=\"\",(($H43-$G43)/5)*((1+ICSInf)^(T$190-YEAR)),T168)","v":13.360550585945068},13.694564350593692,14.036928459358537,14.387851670842499,14.747547962613559,null,null,null,{"$f":"E216*$J43","v":269531.0808},276269.35781999998,283176.09176549996,290255.49405963742,297511.88141112833,236598.88844979819,242513.86066104315,248576.70717756922,254791.1248570084,261160.90297843362,{"$f":"O216*$J43","v":47589.320098292344},48779.053100749647,49998.52942826839,51248.492663975092,52529.704980574483,302866.58027862472,310438.24478559027,318199.20090523007,326154.18092786078,334308.03545105725]
[null,null,null,{"$f":"D44","v":83},0,0,0,0,0,0,0,0,0,0,11.283945257090886,11.566043888518157,11.855194985731112,12.151574860374389,12.455364231883749,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,182709.19024500536,187276.92000113046,191958.84300115873,196757.8140761877,201676.75942809239,0,0,0,0,0]
[null,null,null,{"$f":"D45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47","v":"Greenmount"},null,{"$f":"D47","v":31},{"$f":"(($E47-$D47)/5)*((1+ICSInf)^(E$190-YEAR))","v":2.0499999999999998},2.1012499999999998,2.1537812499999998,2.2076257812499995,2.2628164257812493,{"$f":"(($F47-$E47)/5)*((1+ICSInf)^(J$190-YEAR))","v":0},0,0,0,0,{"$f":"(($G47-$F47)/5)*((1+ICSInf)^(O$190-YEAR))","v":2.8865906471627856},2.958755413341855,3.0327242986754008,3.1085424061422855,3.1862559662958434,{"$f":"(($H47-$G47)/5)*((1+ICSInf)^(T$190-YEAR))","v":0},0,0,0,0,null,null,null,{"$f":"E219*$J47","v":46470.875999999997},47632.647899999996,48823.4640975,50044.050699937492,51295.151967435922,0,0,0,0,0,{"$f":"O219*$J47","v":65435.315135151985},67071.198013530782,68747.977963869038,70466.677412965757,72228.344348289917,0,0,0,0,0]
[null,null,null,{"$f":"D48","v":4},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]
[null,null,null,{"$f":"D49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B51","v":"Mackay"},null,{"$f":"D51","v":596},{"$f":"(($E51-$D51)/5)*((1+ICSInf)^(E$190-YEAR))","v":-2.0499999999999998},-2.1012499999999998,-2.1537812499999998,-2.2076257812499995,-2.2628164257812493,{"$f":"(($F51-$E51)/5)*((1+ICSInf)^(J$190-YEAR))","v":0},0,0,0,0,{"$f":"(($G51-$F51)/5)*((1+ICSInf)^(O$190-YEAR))","v":-4.1986773049640513},-4.3036442375881521,-4.4112353435278555,-4.5215162271160514,-4.6345541327939541,{"$f":"(($H51-$G51)/5)*((1+ICSInf)^(T$190-YEAR))","v":1.1876044965284505},1.2172946089416616,1.2477269741652033,1.2789201485193333,1.3108931522323166,null,null,null,{"$f":"E222*$J51","v":-29044.297500000001},-29770.4049375,-30514.665060937499,-31277.531687460931,-32059.469979647452,0,0,0,0,0,{"$f":"O222*$J51","v":-59486.650122865431},-60973.816375937065,-62498.161785335484,-64060.615829968861,-65662.131225718113,16825.92112659026,17246.569154755016,17677.733383623894,18119.67671821449,18572.668636169852]
[null,null,null,{"$f":"D52","v":1749},31.774999999999999,32.569375000000001,33.383609374999999,34.218199609374992,35.073654599609362,68.885789041845669,70.607933767891822,72.37313211208911,74.182460414891324,76.037021925263616,325.39749113471396,333.53242841308179,341.87073912340884,350.41750760149398,359.17794529153139,597.66196287794276,612.60351194989119,627.9185997486386,643.61656474235451,659.7069788609133,null,null,null,321562.205625,329601.26076562505,337841.29228476563,346287.32459188468,354944.50770668179,697122.46295875218,714550.52453272103,732414.28764603904,750724.64483718982,769492.76095811964,3293014.4753460269,3375339.8372296775,3459723.3331604195,3546216.4164894293,3634871.8269016654,6048324.1227757093,6199532.2258451004,6354520.5314912293,6513383.5447785091,6676218.1333979713]
[null,null,null,{"$f":"D53","v":122},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B55","v":"Mackay Harbour"},null,{"$f":"D55","v":10},{"$f":"(($E55-$D55)/5)*((1+ICSInf)^(E$190-YEAR))","v":11.684999999999999},11.977124999999999,12.276553125,12.583466953124997,12.898053626953121,{"$f":"(($F55-$E55)/5)*((1+ICSInf)^(J$190-YEAR))","v":10.669179447558589},10.935908933747553,11.209306657091242,11.489539323518521,11.776777806606484,{"$f":"(($G55-$F55)/5)*((1+ICSInf)^(O$190-YEAR))","v":5.248346631205064},5.3795552969851901,5.5140441794098196,5.6518952838950645,5.793192665992442,{"$f":"(($H55-$G55)/5)*((1+ICSInf)^(T$190-YEAR))","v":8.9070337239633783},9.1297095670624628,9.3579523062390244,9.5919011138950001,9.8316986417423742,null,null,null,{"$f":"E225*$J55","v":264883.99319999997},271506.09302999999,278293.74535575003,285251.08898964373,292382.36621438479,241856.64152646036,247903.05756462185,254100.63400373739,260453.14985383078,266964.47860017658,{"$f":"O225*$J55","v":118973.30024573086},121947.63275187413,124996.32357067097,128121.23165993774,131324.2624514362,201911.05351908313,206958.82985706019,212132.80060348671,217436.12061857388,222872.0236340382]
[null,null,null,{"$f":"D56","v":275},27.47,28.156749999999999,28.860668749999999,29.582185468749994,30.321740105468741,5.3345897237792945,5.4679544668737767,5.6046533285456208,5.7447696617592605,5.8883889033032419,0,0,0,0,0,0,0,0,0,0,null,null,null,444793.14120000001,455912.96973000001,467310.79397325002,478993.5638225812,490968.40291814564,86377.463423845387,88536.900009441524,90750.322509677557,93019.08057241948,95344.557586729963,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.845056206605632,15.216182611770769,15.596587177065039,15.986501856491666,16.386164402903955,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,225347.39652666578,230981.08143983234,236755.60847582819,242674.49868772388,248741.36115491696]
[null,{"$f":"B59","v":"Marian"},null,{"$f":"D59","v":1087},{"$f":"(($E59-$D59)/5)*((1+ICSInf)^(E$190-YEAR))","v":76.054999999999993},77.956374999999994,79.905284374999994,81.902916484374984,83.950489396484357,{"$f":"(($F59-$E59)/5)*((1+ICSInf)^(J$190-YEAR))","v":18.555094691406243},19.0189720586914,19.494446360158683,19.981807519162647,20.481352707141713,{"$f":"(($G59-$F59)/5)*((1+ICSInf)^(O$190-YEAR))","v":11.283945257090886},11.566043888518157,11.855194985731112,12.151574860374389,12.455364231883749,{"$f":"(($H59-$G59)/5)*((1+ICSInf)^(T$190-YEAR))","v":22.267584309908447},22.824273917656154,23.394880765597559,23.979752784737499,24.579246604355934,null,null,null,{"$f":"E228*$J59","v":1724069.4996},1767171.23709,1811350.5180172499,1856634.280967681,1903050.1379918731,420620.24613297457,431135.75228629896,441914.14609345637,452961.99974579271,464286.04973943753,{"$f":"O228*$J59","v":255792.59552832134},262187.41041652934,268742.09567694261,275460.64806886611,282347.16427058779,504777.63379770785,517397.07464265043,530332.00150871673,543590.30154643464,557180.05908509542]
[null,null,null,{"$f":"D60","v":23},1.0249999999999999,1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,16596.758999999998,17011.677974999999,17436.969924375,17872.894172484372,18319.716526796481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B63","v":"Mirani"},null,{"$f":"D63","v":450},{"$f":"(($E63-$D63)/5)*((1+ICSInf)^(E$190-YEAR))","v":0.61499999999999988},0.63037499999999991,0.64613437499999993,0.66228773437499988,0.67884492773437477,{"$f":"(($F63-$E63)/5)*((1+ICSInf)^(J$190-YEAR))","v":33.399170444531237},34.234149705644519,35.090003448285628,35.967253534492762,36.866434872855088,{"$f":"(($G63-$F63)/5)*((1+ICSInf)^(O$190-YEAR))","v":63.504994237581272},65.092619093520796,66.719934570858811,68.38793293513028,70.097631258508542,{"$f":"(($H63-$G63)/5)*((1+ICSInf)^(T$190-YEAR))","v":40.972355130231541},41.996664008487329,43.046580608699514,44.122745123916999,45.225813752014922,null,null,null,{"$f":"E231*$J63","v":13941.262799999999},14289.794369999998,14647.039229249998,15013.215209981248,15388.545590230777,757116.44303935417,776044.35411533806,795445.4629682214,815331.59954242676,835714.8895309876,{"$f":"O231*$J63","v":1439576.9329733434},1475566.3562976769,1512455.5152051186,1550266.9030852464,1589023.5756623778,928790.84618778236,952010.61734247697,975810.88277603895,1000206.1548454398,1025211.3087165757]
[null,null,null,{"$f":"D64","v":21},1.0249999999999999,1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,16596.758999999998,17011.677974999999,17436.969924375,17872.894172484372,18319.716526796481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D65","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B67","v":"Mount Pleasant"},null,{"$f":"D67","v":1496},{"$f":"(($E67-$D67)/5)*((1+ICSInf)^(E$190-YEAR))","v":15.579999999999998},15.969499999999998,16.368737499999998,16.777955937499996,17.197404835937494,{"$f":"(($F67-$E67)/5)*((1+ICSInf)^(J$190-YEAR))","v":8.1178539274902306},8.3208002756774881,8.5288202825694235,8.7420407896336574,8.960591809374499,{"$f":"(($G67-$F67)/5)*((1+ICSInf)^(O$190-YEAR))","v":16.794709219856205},17.214576950352608,17.644941374111422,18.086064908464206,18.538216531175816,{"$f":"(($H67-$G67)/5)*((1+ICSInf)^(T$190-YEAR))","v":39.487849509570978},40.475045747310247,41.48692189099301,42.524094938267837,43.587197311724523,null,null,null,{"$f":"E234*$J67","v":353178.65759999998},362008.12403999997,371058.32714099996,380334.78531952493,389843.154952513,184021.35768317635,188621.89162525581,193337.43891588715,198170.87488878428,203125.14676100391,{"$f":"O234*$J67","v":380714.56078633876},390232.42480599717,399988.23542614712,409987.94131180074,420237.63984459586,895139.0039346019,917517.47903296677,940455.41600879107,963966.80140901089,988065.971444236]
[null,null,null,{"$f":"D68","v":177},0,0,0,0,0,0,0,0,0,0,8.6597719414883549,8.8762662400255632,9.0981728960262025,9.325627218426856,9.5587678988875293,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,140218.68088570179,143724.14790784434,147317.25160554043,151000.18289567891,154775.18746807092,0,0,0,0,0]
[null,null,null,{"$f":"D69","v":283},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B71","v":"North Mackay"},null,{"$f":"D71","v":2010},{"$f":"(($E71-$D71)/5)*((1+ICSInf)^(E$190-YEAR))","v":11.274999999999999},11.556875,11.845796874999998,12.141941796874997,12.445490341796871,{"$f":"(($F71-$E71)/5)*((1+ICSInf)^(J$190-YEAR))","v":1.8555094691406244},1.9018972058691401,1.9494446360158684,1.9981807519162649,2.0481352707141713,{"$f":"(($G71-$F71)/5)*((1+ICSInf)^(O$190-YEAR))","v":0},0,0,0,0,{"$f":"(($H71-$G71)/5)*((1+ICSInf)^(T$190-YEAR))","v":9.7977370963597163},10.042680523768707,10.293747536862925,10.5510912252845,10.814868505916611,null,null,null,{"$f":"E237*$J71","v":255589.81799999997},261979.56345000002,268529.05253624998,275242.27884965623,282123.3358208976,42062.024613297457,43113.575228629896,44191.414609345637,45296.199974579271,46428.604973943751,{"$f":"O237*$J71","v":0},0,0,0,0,222102.15887099144,227654.7128427662,233346.08066383534,239179.73268043128,245159.225997442]
[null,null,null,{"$f":"D72","v":774},3.4849999999999994,3.5721249999999998,3.6614281249999996,3.7529638281249991,3.8467879238281237,23.65774573154296,24.249189374831534,24.85541910920232,25.476804586932374,26.113724701605683,27.553819813826586,28.242665309172249,28.948731941901553,29.672450240449088,30.41426149646032,52.848400095516048,54.169610097903941,55.523850350351545,56.911946609110331,58.334745274338083,null,null,null,56428.980599999995,57839.705114999997,59285.697742874996,60767.840186446861,62287.036191108033,383065.27257531439,392641.90438969724,402457.95199943963,412519.40079942555,422832.3858194112,446150.34827268752,457304.10697950469,468736.70965399232,480455.12739534205,492466.50558022567,855719.18041059212,877112.15992085671,899039.96391887823,921515.96301685018,944553.86209227133]
[null,null,null,{"$f":"D73","v":211},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B75","v":"Ooralea"},null,{"$f":"D75","v":1171},{"$f":"(($E75-$D75)/5)*((1+ICSInf)^(E$190-YEAR))","v":11.684999999999999},11.977124999999999,12.276553125,12.583466953124997,12.898053626953121,{"$f":"(($F75-$E75)/5)*((1+ICSInf)^(J$190-YEAR))","v":51.490387768652326},52.777647462868636,54.097088649440344,55.449515865676346,56.835753762318255,{"$f":"(($G75-$F75)/5)*((1+ICSInf)^(O$190-YEAR))","v":21.25580385638051},21.787198952790018,22.331878926609768,22.890175899775009,23.462430297269389,{"$f":"(($H75-$G75)/5)*((1+ICSInf)^(T$190-YEAR))","v":28.502507916682813},29.215070614599878,29.945447379964875,30.694083564463998,31.461435653575592,null,null,null,{"$f":"E240*$J75","v":264883.99319999997},271506.09302999999,278293.74535575003,285251.08898964373,292382.36621438479,1167221.1830190045,1196401.7125944796,1226311.7554093413,1256969.5492945749,1288393.7880269391,{"$f":"O240*$J75","v":481841.86599521001},493887.91264509014,506235.11046121741,518890.98822274775,531863.2629283166,646115.37126106606,662268.25554259261,678824.96193115739,695795.58597943641,713190.47562892211]
[null,null,null,{"$f":"D76","v":205},7.7899999999999991,7.9847499999999991,8.1843687499999991,8.3889779687499981,8.598702417968747,5.7984670910644507,5.9434287683410627,6.092014487549589,6.244314849738327,6.4004227209817852,0,0,0,0,0,0,0,0,0,0,null,null,null,126135.36839999999,129288.75261,132520.97142525,135833.99571088122,139229.84560365323,93888.547199831955,96235.760879827765,98641.654901823451,101107.69627436901,103635.38868122823,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B79","v":"Paget"},null,{"$f":"D79","v":66},{"$f":"(($E79-$D79)/5)*((1+ICSInf)^(E$190-YEAR))","v":0.41},0.42025000000000001,0.43075624999999995,0.44152515624999994,0.45256328515624988,{"$f":"(($F79-$E79)/5)*((1+ICSInf)^(J$190-YEAR))","v":0},0,0,0,0,{"$f":"(($G79-$F79)/5)*((1+ICSInf)^(O$190-YEAR))","v":0},0,0,0,0,{"$f":"(($H79-$G79)/5)*((1+ICSInf)^(T$190-YEAR))","v":0},0,0,0,0,null,null,null,{"$f":"E243*$J79","v":9294.1751999999997},9526.5295800000004,9764.6928195,10008.810139987499,10259.030393487184,0,0,0,0,0,{"$f":"O243*$J79","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D80","v":6},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]
[null,null,null,{"$f":"D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B83","v":"Richmond"},null,{"$f":"D83","v":67},{"$f":"(($E83-$D83)/5)*((1+ICSInf)^(E$190-YEAR))","v":74.824999999999989},76.695624999999993,78.613015624999989,80.578341015624986,82.592799541015594,{"$f":"(($F83-$E83)/5)*((1+ICSInf)^(J$190-YEAR))","v":21.1064202114746},21.634080716761467,22.1749327346805,22.729306053047509,23.297538704373697,{"$f":"(($G83-$F83)/5)*((1+ICSInf)^(O$190-YEAR))","v":87.122554078004072},89.300617929954157,91.533133378203019,93.821461712658078,96.166998255474539,{"$f":"(($H83-$G83)/5)*((1+ICSInf)^(T$190-YEAR))","v":83.132314756991533},85.210622625916315,87.340888191564218,89.524410396353332,91.762520656262154,null,null,null,{"$f":"E246*$J83","v":1696186.9739999999},1738591.6483499999,1782056.4395587498,1826607.8505477186,1872273.0468114112,478455.52997625852,490416.91822566505,502677.34118130658,515244.27471083915,528125.38157861016,{"$f":"O246*$J83","v":1974956.7840791326},2024330.7036811104,2074938.9712731384,2126812.4455549666,2179982.756693841,1884503.1661781091,1931615.7453325619,1979906.1389658758,2029403.7924400228,2080138.8872510232]
[null,null,null,{"$f":"D84","v":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]
[null,null,null,{"$f":"D85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B87","v":"Rural View"},null,{"$f":"D87","v":1599},{"$f":"(($E87-$D87)/5)*((1+ICSInf)^(E$190-YEAR))","v":111.31499999999998},114.09787499999999,116.95032187499999,119.87407992187497,122.87093191992183,{"$f":"(($F87-$E87)/5)*((1+ICSInf)^(J$190-YEAR))","v":203.41022555454094},208.49548119340449,213.70786822323959,219.05056492882053,224.52682905204105,{"$f":"(($G87-$F87)/5)*((1+ICSInf)^(O$190-YEAR))","v":122.02405917551773},125.07466065490567,128.20152717127831,131.40656535056024,134.69172948432427,{"$f":"(($H87-$G87)/5)*((1+ICSInf)^(T$190-YEAR))","v":183.48489471364559},188.07201708148671,192.77381750852388,197.59316294623699,202.53299201989287,null,null,null,{"$f":"E249*$J87","v":2523368.5667999997},2586452.7809699997,2651114.1004942497,2717391.9530066056,2785326.7518317704,4611049.4482327336,4726325.6844385527,4844483.8265495161,4965595.9222132526,5089735.8202685844,{"$f":"O249*$J87","v":2766129.2307132427},2835282.4614810734,2906164.5230181003,2978818.6360935522,3053289.1019958914,4159367.7024931121,4263351.8950554393,4369935.6924318252,4479184.0847426215,4591163.6868611863]
[null,null,null,{"$f":"D88","v":97},24.189999999999998,24.794750000000001,25.414618749999999,26.049984218749994,26.701233824218743,0,0,0,0,0,0,0,0,0,0,56.11431246096928,57.517170272493509,58.955099529305848,60.428977017538493,61.939701442976947,null,null,null,391683.51240000001,401475.60021,411512.49021525,421800.3024706312,432345.31003239693,0,0,0,0,0,0,0,0,0,0,908600.70279551623,931315.72036540403,954598.61337453919,978463.57870890258,1002925.168176625]
[null,null,null,{"$f":"D89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B91","v":"Sarina"},null,{"$f":"D91","v":1229},{"$f":"(($E91-$D91)/5)*((1+ICSInf)^(E$190-YEAR))","v":22.754999999999999},23.323874999999997,23.906971874999996,24.504646171874995,25.117262326171865,{"$f":"(($F91-$E91)/5)*((1+ICSInf)^(J$190-YEAR))","v":30.152028873535144},30.905829595373525,31.678475335257861,32.470437218639304,33.282198149105284,{"$f":"(($G91-$F91)/5)*((1+ICSInf)^(O$190-YEAR))","v":81.34937278367849},83.383107103270447,85.46768478085221,87.604376900373495,89.794486322882847,{"$f":"(($H91-$G91)/5)*((1+ICSInf)^(T$190-YEAR))","v":67.099654053857464},68.777145405203882,70.496574040333982,72.258988391342342,74.065463101125886,null,null,null,{"$f":"E252*$J91","v":515826.72360000003},528722.39168999996,541940.45148224989,555488.96276930615,569376.18683853874,683507.89996608358,700595.59746523574,718110.48740186659,736063.24958691327,754464.830826586,{"$f":"O252*$J91","v":1844086.1538088284},1890188.307654049,1937443.0153454002,1985879.0907290347,2035526.067997261,1521063.2698437599,1559089.8515898534,1598067.0978795998,1638018.7753265901,1678969.2447097544]
[null,null,null,{"$f":"D92","v":152},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.659123654532387,33.475601745895695,34.312491789543088,35.170304084281668,36.049561686388699,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,528815.2238492422,542035.60444547329,555586.49455661012,569476.15692052548,583713.06084353838]
[null,null,null,{"$f":"D93","v":17},3.28,3.3620000000000001,3.4460499999999996,3.5322012499999995,3.6205062812499991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,49790.277000000002,51035.033925000003,52310.909773125,53618.682517453126,54959.149580389443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B95","v":"Shoal Point"},null,{"$f":"D95","v":657},{"$f":"(($E95-$D95)/5)*((1+ICSInf)^(E$190-YEAR))","v":25.215},25.845375000000001,26.491509375,27.153797109374995,27.83264203710937,{"$f":"(($F95-$E95)/5)*((1+ICSInf)^(J$190-YEAR))","v":100.66138870087886},103.17792341840084,105.75737150386085,108.40130579145736,111.1113384362438,{"$f":"(($G95-$F95)/5)*((1+ICSInf)^(O$190-YEAR))","v":212.5580385638051},217.87198952790021,223.3187892660977,228.90175899775011,234.6243029726939,{"$f":"(($H95-$G95)/5)*((1+ICSInf)^(T$190-YEAR))","v":209.90909476140362},215.15682213043868,220.53574268369968,226.04913625079217,231.70036465706195,null,null,null,{"$f":"E255*$J95","v":571591.77480000001},585881.56917000003,600528.60839925008,615541.82360923116,630930.36919946189,2281864.8352713869,2338911.4561531716,2397384.2425570008,2457318.8486209256,2518751.8198364489,{"$f":"O255*$J95","v":4818418.6599521004},4938879.1264509028,5062351.1046121744,5188909.8822274776,5318632.6292831656,4758370.4945997261,4877329.756964718,4999263.0008888366,5124244.5759110581,5252350.6903088335]
[null,null,null,{"$f":"D96","v":113},13.324999999999999,13.658124999999998,13.999578124999999,14.349567578124997,14.70830676757812,15.539891804052729,15.928389099154048,16.326598826632896,16.734763797298719,17.153132892231184,16.794709219856205,17.214576950352608,17.644941374111422,18.086064908464206,18.538216531175816,9.7977370963597163,10.042680523768707,10.293747536862925,10.5510912252845,10.814868505916611,null,null,null,215757.867,221151.81367499998,226680.60901687501,232347.62424229685,238156.31484835423,251621.30649554965,257911.8391579384,264359.63513688679,270968.62601530895,277742.84166569164,271939.2598995429,278737.74139703141,285706.18493195722,292848.83955525607,300170.06054413761,158644.5671547727,162610.68133364196,166675.94836698304,170842.84707615763,175113.91825306154]
[null,null,null,{"$f":"D97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B99","v":"Slade Point"},null,{"$f":"D99","v":1342},{"$f":"(($E99-$D99)/5)*((1+ICSInf)^(E$190-YEAR))","v":4.3049999999999997},4.4126250000000002,4.5229406249999995,4.6360141406249991,4.7519144941406237,{"$f":"(($F99-$E99)/5)*((1+ICSInf)^(J$190-YEAR))","v":3.7110189382812488},3.8037944117382803,3.8988892720317367,3.9963615038325297,4.0962705414283427,{"$f":"(($G99-$F99)/5)*((1+ICSInf)^(O$190-YEAR))","v":0},0,0,0,0,{"$f":"(($H99-$G99)/5)*((1+ICSInf)^(T$190-YEAR))","v":0},0,0,0,0,null,null,null,{"$f":"E258*$J99","v":97588.839599999992},100028.56059000001,102529.27460475,105092.50646986873,107719.81913161544,84124.049226594914,86227.150457259791,88382.829218691273,90592.399949158542,92857.209947887502,{"$f":"O258*$J99","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D100","v":159},14.145,14.498624999999999,14.861090624999999,15.232617890624997,15.613433337890621,1.3916321018554683,1.426422904401855,1.4620834770119011,1.4986355639371984,1.5361014530356285,8.3973546099281027,8.6072884751763041,8.822470687055711,9.0430324542321028,9.2691082655879082,5.6411213585101398,5.7821493924728919,5.926703127284715,6.0748707054668332,6.2267424731035028,null,null,null,229035.27420000001,234761.156055,240630.18495637501,246645.93958028435,252812.08806979144,22533.251327959668,23096.582611158661,23673.997176437624,24265.847105848559,24872.493283494776,135969.62994977145,139368.8706985157,142853.09246597861,146424.41977762803,150085.03027206881,91340.811392141855,93624.331676945367,95964.939968869017,98364.063468090753,100823.165054793]
[null,null,null,{"$f":"D101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B103","v":"South Mackay"},null,{"$f":"D103","v":2366},{"$f":"(($E103-$D103)/5)*((1+ICSInf)^(E$190-YEAR))","v":2.0499999999999998},2.1012499999999998,2.1537812499999998,2.2076257812499995,2.2628164257812493,{"$f":"(($F103-$E103)/5)*((1+ICSInf)^(J$190-YEAR))","v":0},0,0,0,0,{"$f":"(($G103-$F103)/5)*((1+ICSInf)^(O$190-YEAR))","v":0},0,0,0,0,{"$f":"(($H103-$G103)/5)*((1+ICSInf)^(T$190-YEAR))","v":0},0,0,0,0,null,null,null,{"$f":"E261*$J103","v":46470.875999999997},47632.647899999996,48823.4640975,50044.050699937492,51295.151967435922,0,0,0,0,0,{"$f":"O261*$J103","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D104","v":861},8.8149999999999995,9.0353749999999984,9.2612593749999981,9.4927908593749972,9.7301106308593717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,142732.1274,146300.43058499999,149957.94134962498,153706.8898833656,157549.56213044972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D105","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B107","v":"Walkerston"},null,{"$f":"D107","v":1000},{"$f":"(($E107-$D107)/5)*((1+ICSInf)^(E$190-YEAR))","v":34.644999999999996},35.511124999999993,36.39890312499999,37.30887570312499,38.241597595703112,{"$f":"(($F107-$E107)/5)*((1+ICSInf)^(J$190-YEAR))","v":8.1178539274902306},8.3208002756774881,8.5288202825694235,8.7420407896336574,8.960591809374499,{"$f":"(($G107-$F107)/5)*((1+ICSInf)^(O$190-YEAR))","v":25.192063829784306},25.821865425528912,26.467412061167135,27.12909736269631,27.807324796763719,{"$f":"(($H107-$G107)/5)*((1+ICSInf)^(T$190-YEAR))","v":19.595474192719433},20.085361047537415,20.587495073725851,21.102182450569,21.629737011833221,null,null,null,{"$f":"E264*$J107","v":785357.80439999991},804991.74950999988,825116.5432477498,845744.45682894357,866888.06824966706,184021.35768317635,188621.89162525581,193337.43891588715,198170.87488878428,203125.14676100391,{"$f":"O264*$J107","v":571071.84117950813},585348.63720899576,599982.35313922074,614981.91196770116,630356.45976689365,444204.31774198287,455309.42568553239,466692.16132767068,478359.46536086255,490318.451994884]
[null,null,null,{"$f":"D108","v":117},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]
[null,null,null,{"$f":"D109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B111","v":"West Mackay"},null,{"$f":"D111","v":2128},{"$f":"(($E111-$D111)/5)*((1+ICSInf)^(E$190-YEAR))","v":6.3549999999999995},6.5138749999999996,6.6767218749999993,6.843639921874999,7.014730919921873,{"$f":"(($F111-$E111)/5)*((1+ICSInf)^(J$190-YEAR))","v":13.220504967626949},13.551017591817622,13.889793031613062,14.237037857403386,14.592963803838471,{"$f":"(($G111-$F111)/5)*((1+ICSInf)^(O$190-YEAR))","v":9.4470239361691153},9.6831995345733421,9.9252795229376751,10.173411511011116,10.427746798786396,{"$f":"(($H111-$G111)/5)*((1+ICSInf)^(T$190-YEAR))","v":-1.7814067447926758},-1.8259419134124923,-1.8715904612478047,-1.9183802227789999,-1.9663397283484745,null,null,null,{"$f":"E267*$J111","v":144059.7156},147661.20848999999,151352.73870225,155136.55716980624,159014.97109905136,299691.92536974436,307184.223503988,314863.82909158769,322735.42481887731,330803.81043934921,{"$f":"O267*$J111","v":214151.94044231556},219505.73895337342,224993.38242720775,230618.21698788792,236383.67241258518,-40382.210703816629,-41391.765971412038,-42426.560120697337,-43487.224123714775,-44574.404726807632]
[null,null,null,{"$f":"D112","v":594},19.884999999999998,20.382124999999998,20.891678124999995,21.413970078124994,21.949319330078115,4.1748963055664046,4.2792687132055649,4.3862504310357036,4.4959066918115953,4.608304359106886,29.653158466308614,30.394487427966325,31.154349613665484,31.933208354007117,32.731538562857303,31.471519158003936,32.258307136954031,33.064764815377885,33.891383935762335,34.738668534156382,null,null,null,321977.12459999998,330026.552715,338277.21653287491,346734.14694619679,355402.50061985163,67599.753983879011,69289.74783347598,71021.991529312872,72797.541317545678,74617.479850484335,480142.75576013047,492146.32465413364,504449.98277048703,517061.23233974911,529987.76314824296,509585.57934563345,522325.21882927424,535383.34930000617,548767.93303250638,562487.13135831885]
[null,null,null,{"$f":"D113","v":110},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B115","v":"Area 28"},null,{"$f":"D115","v":0},{"$f":"(($E115-$D115)/5)*((1+ICSInf)^(E$190-YEAR))","v":0},0,0,0,0,{"$f":"(($F115-$E115)/5)*((1+ICSInf)^(J$190-YEAR))","v":0},0,0,0,0,{"$f":"(($G115-$F115)/5)*((1+ICSInf)^(O$190-YEAR))","v":0},0,0,0,0,{"$f":"(($H115-$G115)/5)*((1+ICSInf)^(T$190-YEAR))","v":0},0,0,0,0,null,null,null,{"$f":"E270*$J115","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O270*$J115","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D116","v":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]
[null,null,null,{"$f":"D117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B176","v":"Outside priority infrastructure area (total)"},null,{"$f":"D119","v":12339},{"$f":"(($E119-$D119)/5)*((1+ICSInf)^(E$190-YEAR))","v":7.38},7.5644999999999998,7.7536124999999991,7.9474528124999981,8.1461391328124986,{"$f":"(($F119-$E119)/5)*((1+ICSInf)^(J$190-YEAR))","v":51.490387768652326},52.777647462868636,54.097088649440344,55.449515865676346,56.835753762318255,{"$f":"(($G119-$F119)/5)*((1+ICSInf)^(O$190-YEAR))","v":73.47685283687089},75.313774157792665,77.196618511737469,79.126533974530901,81.104697323894186,{"$f":"(($H119-$G119)/5)*((1+ICSInf)^(T$190-YEAR))","v":183.78179583777771},188.37634073372212,193.0857492520652,197.91289298336682,202.86071530795095,null,null,null,{"$f":"E273*$J119","v":167295.15360000002},171477.53244000001,175764.47075099999,180158.58251977497,184662.54708276936,1167221.1830190045,1196401.7125944796,1226311.7554093413,1256969.5492945749,1288393.7880269391,{"$f":"O273*$J119","v":1665626.203440232},1707266.8585262378,1749948.5299893934,1793697.2432391283,1838539.6743201066,4166098.0709437486,4270250.5227173418,4377006.7857852755,4486431.955429907,4598592.7543156538]
[null,null,null,{"$f":"D120","v":417},0,0,0,0,0,0.92775473457031221,0.95094860293457006,0.97472231800793419,0.99909037595813244,1.0240676353570857,4.7235119680845576,4.8415997672866711,4.9626397614688376,5.0867057555055579,5.213873399393198,-3.5628134895853516,-3.6518838268249847,-3.7431809224956094,-3.8367604455579998,-3.932679456696949,null,null,null,0,0,0,0,0,15022.167551973112,15397.721740772442,15782.66478429175,16177.231403899043,16581.662188996517,76482.916846746433,78394.989767915089,80354.864512112967,82363.736124915784,84422.829528038696,-57688.933510826435,-59131.156848597086,-60609.435769812015,-62124.671664057314,-63677.788455658731]
[null,null,null,{"$f":"D121","v":26},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E192:E275)","v":856.48999999999978}]

{"sheet":"Anticipated Gwth - Non Res","index":26,"n_rows":346,"n_cols":49,"rows_kept":346,"cut":false,"hidden":true,"merged":[[340,1,345,1],[1,1,1,9],[2,1,2,9],[208,1,213,1],[214,1,219,1],[220,1,225,1],[226,1,231,1],[232,1,237,1],[190,1,195,1],[196,1,201,1],[58,1,63,1],[64,1,69,1],[166,1,171,1],[40,1,45,1],[46,1,51,1],[130,1,135,1],[8,2,9,2],[8,3,8,7],[8,9,9,9],[28,1,33,1],[100,1,105,1],[52,1,57,1],[70,1,75,1],[76,1,81,1],[82,1,87,1],[88,1,93,1],[34,1,39,1],[10,1,15,1],[16,1,21,1],[22,1,27,1],[94,1,99,1],[172,1,177,1],[202,1,207,1],[238,1,243,1],[244,1,249,1],[8,1,9,1],[106,1,111,1],[118,1,123,1],[124,1,129,1],[136,1,141,1],[142,1,147,1],[148,1,153,1],[154,1,159,1],[160,1,165,1],[112,1,117,1],[280,1,285,1],[286,1,291,1],[292,1,297,1],[328,1,333,1],[334,1,339,1],[298,1,303,1],[304,1,309,1],[310,1,315,1],[316,1,321,1],[322,1,327,1],[250,1,255,1],[256,1,261,1],[262,1,267,1],[268,1,273,1],[274,1,279,1]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Anticipated Growth - Non Residential"]
["Return to \"Catchment Demand\""]
[]
[]
[null,"LGIP Table 3.1.5—Existing and projected non-residential floor space (by census yr.)"]
[null,"Data source: File 170805 - Mackay Regional Council LGIP DRAFT",null,null,null,null,null,null,null,"Data source: File \"Final_AICR_FVC_Amended_Resolution_3_December_2014_V5_0_-Attachment_A.pdf\""]
[null,"Projection area","LGIP development type","Existing and projected non - residential floor space",null,null,null,null,null,"Levied Charges"]
[null,null,null,{"$f":"YEAR","v":2016},{"$f":"D10+5","v":2021},{"$f":"E10+5","v":2026},{"$f":"F10+5","v":2031},{"$f":"G10+5","v":2036}]
[null,"Andergrove","Retail",33534,33824,42004,42004,42004,null,{"$f":"(182.15+10.1)*0.8","v":153.80000000000001}]
[null,null,"Commercial",574,609,609,609,609,null,{"$f":"(141.65+10.1)*0.75","v":113.8125}]
[null,null,"Industrial",1110,1110,1110,1110,1110,null,{"$f":"(70.85+10.1)*0.5","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",27467,29450,32350,35552,37005,null,{"$f":"(141.65+10.1)*0.5","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",62685,64993,76073,79275,80728]
[null,"Bakers Creek","Retail",2770,2770,2770,2770,2770,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",0,0,0,0,0,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",4566,4566,4566,4566,4566,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",1746,1845,1979,2110,2189,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",9082,9181,9315,9446,9525]
[null,"Beaconsfield","Retail",2772,2772,2671,2671,6813,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",0,0,0,0,0,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",86,86,86,86,86,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",15723,17297,17718,19290,19265,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",18581,20155,20475,22047,26164]
[null,"Blacks Beach","Retail",11394,11394,12324,15074,16524,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",0,0,800,800,1600,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",54,54,54,54,54,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",510,548,606,670,7558,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",11958,11996,13784,16598,25736]
[null,"Bucasia","Retail",5545,5545,5545,5545,5545,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",0,0,0,0,0,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",34,34,34,34,34,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",2674,3469,3754,4070,4213,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",1583,1583,1583,1583,1583]
[null,null,"Total",9836,10631,10916,11232,11375]
[null,"Dolphin Heads","Retail",412,412,412,412,412,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",0,0,0,0,0,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",12,12,12,12,12,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",0,0,0,0,0,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",424,424,424,424,424]
[null,"East Mackay","Retail",3273,3273,3991,3988,3988,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",1550,1550,1548,1548,1548,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",5908,5908,5908,5908,5908,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",12470,13151,14061,14932,15490,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",23201,23882,25508,26376,26934]
[null,"Eimeo","Retail",422,422,422,422,422,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",0,0,0,0,0,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",83,83,83,83,83,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",0,0,0,0,0,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",505,505,505,505,505]
[null,"Glenella","Retail",136,136,136,136,136,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",204,204,204,204,204,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",32941,32941,59331,59331,70239,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",9754,10215,10722,11129,11529,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",43035,43496,70393,70800,82108]
[null,"Mackay","Retail",287669,319755,345997,399456,430793,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",154844,177684,188182,248721,280333,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",95184,95184,95690,89198,88633,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",78893,87267,90683,105788,122163,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",616590,679890,720552,843163,921921]
[null,"Mackay Harbour","Retail",2847,2847,2847,3317,3317,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",5254,5254,5254,5254,5241,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",6877,6877,6877,6877,6877,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",2189,2251,2300,2293,2363,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",17167,17229,17278,17741,17798]
[null,"Marian","Retail",14223,15373,16386,16386,16386,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",51,51,51,51,51,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",43945,43945,43945,43945,43945,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",5400,5739,6219,6718,6981,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",472,472,472,472,472]
[null,null,"Total",64091,65580,67073,67572,67835]
[null,"Mirani","Retail",4657,4657,4657,4657,4657,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",1441,1441,1441,1441,1441,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",2560,2560,2560,27365,59680,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",12597,13308,17120,18061,18635,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",21255,21966,25778,51524,84413]
[null,"Mount Pleasant","Retail",115382,138960,138960,144646,144646,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",9569,9966,9966,9966,9966,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",6708,6708,6708,6708,6708,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",19823,22340,24044,28799,29750,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",151482,177974,179678,190119,191070]
[null,"North Mackay","Retail",41024,41198,41381,41381,39981,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",6998,8598,8598,8598,8598,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",29893,29893,30016,30016,30016,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",53736,57013,70292,74184,75923,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",25,25,25,25,25]
[null,null,"Total",131676,136727,150312,154204,154544]
[null,"Ooralea","Retail",15801,14590,15445,15445,15445,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",0,200,200,200,200,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",24122,24122,24122,38622,38622,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",11486,14823,19148,20425,24190,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",51409,53735,58915,74692,78457]
[null,"Paget","Retail",38286,38674,40524,41404,41404,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",12062,12062,12062,12062,12062,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",728058,828709,907537,965161,1026635,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",926,952,973,970,1000,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",434,434,434,434,434]
[null,null,"Total",779766,880831,961530,1020031,1081535]
[null,"Richmond","Retail",25336,25336,39057,39057,48147,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",0,0,0,0,0,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",0,0,0,0,0,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",0,0,0,0,0,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",25336,25336,39057,39057,48147]
[null,"Rural View","Retail",16728,16728,30054,32643,38306,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",1561,1561,4084,3924,3602,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",2526,2526,2526,2525,2525,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",11710,12431,13422,14412,14987,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",32525,33246,50086,53504,59420]
[null,"Sarina","Retail",33652,33652,33652,35602,35602,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",3271,3271,3271,3271,3271,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",74831,74831,74831,112445,152881,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",30420,31765,33367,34604,35810,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",84,84,84,84,84]
[null,null,"Total",142258,143603,145205,186006,227648]
[null,"Shoal Point","Retail",12797,12797,10356,9024,4529,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",0,0,0,0,0,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",58,58,58,58,58,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",0,0,0,0,1500,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",12855,12855,10414,9082,6087]
[null,"Slade Point","Retail",5400,5399,5399,5399,5399,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",148,148,148,148,148,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",55359,57211,57211,57211,57211,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",5084,5835,6318,6840,7090,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",10,10,10,10,10]
[null,null,"Total",66001,68603,69086,69608,69858]
[null,"South Mackay","Retail",3390,3390,3390,3390,3390,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",509,509,509,509,509,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",8232,8232,8232,8232,8232,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",34071,35891,38297,40560,42064,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",20,20,20,20,20]
[null,null,"Total",46222,48042,50448,52711,54215]
[null,"Walkerston","Retail",6632,6632,6632,6632,6632,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",155,155,155,155,155,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",766,766,766,766,766,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",10548,14093,14976,15918,19386,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",279,279,279,279,279]
[null,null,"Total",18380,21925,22808,23750,27218]
[null,"West Mackay","Retail",58454,58454,59484,62665,63414,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",4591,4591,4026,4838,5046,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",31458,31458,31458,31458,31458,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",89885,92986,95541,100943,107479,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",0,0,0,0,0]
[null,null,"Total",184388,187489,190509,199904,207397]
[null,"Inside priority infrastructure area","Retail",742536,798991,864496,934127,980662,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",202782,227854,241108,302299,334584,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",1155371,1257874,1363721,1491771,1636339,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",437112,472669,513889,558264,606570,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",2907,2907,2907,2907,2907]
[null,null,"Total",2540708,2760295,2986121,3289368,3561062]
[null,"Outside priority infrastructure area (total)","Retail",108243,110492,109252,110651,140139,null,{"$f":"$J$11","v":153.80000000000001}]
[null,null,"Commercial",1528,1528,1528,1528,1528,null,{"$f":"$J$12","v":113.8125}]
[null,null,"Industrial",852510,852630,852630,852630,852630,null,{"$f":"$J$13","v":40.474999999999994}]
[null,null,"Services (Community/Education/Hospital)",44687,44687,45857,49057,49057,null,{"$f":"$J$14","v":75.875}]
[null,null,"Other",67237,71199,71199,71199,71199]
[null,null,"Total",1074205,1080536,1080466,1085065,1114553]
[null,"Mackay Regional Council","Retail",{"$f":"D161+D167","v":850779},{"$f":"E161+E167","v":909483},973748,1044778,1120801]
[null,null,"Commercial",{"$f":"D162+D168","v":204310},229382,242636,303827,336112]
[null,null,"Industrial",2007881,2110504,2216351,2344401,2488969]
[null,null,"Services (Community/Education/Hospital)",481799,517356,559746,607321,655627]
[null,null,"Other",70144,74106,74106,74106,74106]
[null,null,"Total",{"$f":"SUM(D173:D177)","v":3614913},{"$f":"SUM(E173:E177)","v":3840831},4066587,4374433,4675615]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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",{"$f":"D10","v":2016},{"$f":"D189+1","v":2017},{"$f":"E189+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,null,null,null,null,{"$f":"D189","v":2016},{"$f":"AC189+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD191:AD346)","v":3840384.2484999988},3936393.8547124998,4034803.701080313,4135673.7936073188,4239065.6384475026,3892595.9231698504,3989910.821249099,4089658.5917803249,4191900.0565748299,4296697.5579892052,7001652.7073718496,7176694.0250561461,7356111.3756825486,7540014.160074614,7728514.5140764788,6972779.2557872906,7147098.737181969,7325776.2056115204,7508920.6107518058,7696643.6260206029]
[null,{"$f":"B11","v":"Andergrove"},{"$f":"C11","v":"Retail"},{"$f":"D11","v":33534},{"$f":"(($E11-$D11)/5)*((1+ICSInf)^(E$189-YEAR))","v":59.449999999999996},60.936249999999994,62.459656249999995,64.02114765624998,65.621676347656233,{"$f":"(($F11-$E11)/5)*((1+ICSInf)^(J$189-YEAR))","v":1897.2584321962884},1944.6898930011957,1993.3071403262254,2043.1398188343805,2094.2183143052403,{"$f":"(($G11-$F11)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H11-$G11)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E191*$J11","v":9143.41},9371.9952499999999,9606.295131249999,9846.4525095312474,10092.61382226953,291798.3468717892,299093.30554358393,306570.63818217348,314234.90413672774,322090.77674014599,{"$f":"O191*$J11","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C12","v":"Commercial"},574,7.1749999999999989,7.3543749999999992,7.5382343749999992,7.7266902343749981,7.9198574902343726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,816.60468749999984,837.01980468749991,857.94529980468735,879.39393229980442,901.37878060729952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",1110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",27467,406.51499999999999,416.67787499999997,427.09482187499998,437.77219242187493,448.71649723242177,672.62218256347626,689.4377371275632,706.6736805557523,724.34052256964594,742.44903563388709,840.26029565593069,861.26680304732895,882.79847312351205,904.86843495159974,927.49014582538996,431.39733336395966,442.18226669805858,453.23682336551008,464.56774394964788,476.18193754838899,null,null,null,null,null,30844.325624999998,31615.433765624999,32405.819609765622,33215.965100009758,34046.364227509999,51035.208102003759,52311.088304553858,53618.865512167707,54959.337149971885,56333.320578721185,63754.749932893741,65348.618681216081,66982.334148246475,68656.892501952636,70373.314814501457,32732.272668990438,33550.579485715192,34389.343972858078,35249.077572179536,36130.304511484013]
[null,null,"Other",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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C16","v":"Total"}]
[null,{"$f":"B17","v":"Bakers Creek"},"Retail",{"$f":"D17","v":2770},{"$f":"(($E17-$D17)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F17-$E17)/5)*((1+ICSInf)^(J$189-YEAR))","v":0},0,0,0,0,{"$f":"(($G17-$F17)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H17-$G17)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E197*$J17","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O197*$J17","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D18","v":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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D19","v":4566},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D20","v":1746},20.294999999999998,20.802374999999998,21.322434374999997,21.855495234374995,22.401882615234371,31.079783608105458,31.856778198308096,32.653197653265792,33.469527594597437,34.306265784462369,34.376670434393169,35.236087195252992,36.116989375134317,37.019914109512669,37.945411962250496,23.455188806436897,24.041568526597818,24.642607739762763,25.258672933256832,25.890139756588251,null,null,null,null,null,1539.8831249999998,1578.3802031249998,1617.8397082031247,1658.2857009082027,1699.7428434309079,2358.1785812650019,2417.1330457966269,2477.5613719415419,2539.5004062400803,2602.9879163960823,2608.3298692095818,2673.5381159398207,2740.3765688383164,2808.8859830592737,2879.1081326357562,1779.6624506883995,1824.1540119556093,1869.7578622544997,1916.5018088108623,1964.4143540311336]
[null,null,"Other",{"$f":"D21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B23","v":"Beaconsfield"},"Retail",{"$f":"D23","v":2772},{"$f":"(($E23-$D23)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F23-$E23)/5)*((1+ICSInf)^(J$189-YEAR))","v":-23.425807047900381},-24.011452224097891,-24.611738529700336,-25.227031992942841,-25.857707792766412,{"$f":"(($G23-$F23)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H23-$G23)/5)*((1+ICSInf)^(T$189-YEAR))","v":1229.7644561552104},1260.5085675590906,1292.0212817480678,1324.3218137917695,1357.4298591365637,null,null,null,null,null,{"$f":"E203*$J23","v":0},0,0,0,0,-3602.8891239670788,-3692.961352066256,-3785.2853858679118,-3879.9175205146094,-3976.9154585274746,{"$f":"O203*$J23","v":0},0,0,0,0,189137.77335667136,193866.21769058815,198712.87313285284,203680.69496117416,208772.71233520351]
[null,null,"Commercial",{"$f":"D24","v":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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D25","v":86},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D26","v":15723},322.66999999999996,330.73674999999997,339.00516875,347.48029796874994,356.16730541796863,97.646185813525364,100.08734045886349,102.58952397033508,105.15426206959343,107.78311862133327,412.520045212718,422.8330463430359,433.40387250161177,444.23896931415203,455.34494354700593,-7.4225281033028159,-7.6080913058853845,-7.7982935885325197,-7.9932509282458328,-8.1930822014519773,null,null,null,null,null,24482.586249999997,25094.650906249997,25722.017178906248,26365.0676083789,27024.194298588369,7408.904348601237,7594.1269573162672,7783.9801312491745,7978.5796345304016,8178.0441253936624,31299.95843051498,32082.457391277851,32884.518826059793,33706.631796711285,34549.297591629074,-563.18431983810115,-577.26392783405356,-591.69552602990495,-606.48791418065252,-621.65011203516883]
[null,null,"Other",{"$f":"D27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B29","v":"Blacks Beach"},"Retail",{"$f":"D29","v":11394},{"$f":"(($E29-$D29)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F29-$E29)/5)*((1+ICSInf)^(J$189-YEAR))","v":215.70297578759758},221.09555018228752,226.62293893684469,232.28851241026578,238.09572522052241,{"$f":"(($G29-$F29)/5)*((1+ICSInf)^(O$189-YEAR))","v":721.64766179069625},739.68885333546359,758.18107466885021,777.13560153557137,796.56399157396072,{"$f":"(($H29-$G29)/5)*((1+ICSInf)^(T$189-YEAR))","v":430.50662999156333},441.26929574135232,452.30102813488617,463.60855383825833,475.19876768421472,null,null,null,null,null,{"$f":"E209*$J29","v":0},0,0,0,0,33175.117676132511,34004.49561803582,34854.608008486714,35725.973208698881,36619.122538916352,{"$f":"O209*$J29","v":110989.41038340909},113764.14564299431,116608.24928406917,119523.45551617088,122511.54190407517,66211.919692702446,67867.21768501999,69563.898127145498,71302.995580324132,73085.570469832222]
[null,null,"Commercial",{"$f":"D30","v":0},0,0,0,0,0,185.55094691406242,190.18972058691401,194.94446360158685,199.81807519162646,204.81352707141713,0,0,0,0,0,237.52089930569011,243.4589217883323,249.54539483304063,255.78402970386665,262.17863044646327,null,null,null,null,null,0,0,0,0,0,21118.01714565673,21645.967574298149,22187.116763655602,22741.794682746986,23310.339549815661,0,0,0,0,0,27032.847352228855,27708.668536034569,28401.385249435436,29111.419880671325,29839.2053776881]
[null,null,"Industrial",{"$f":"D31","v":54},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D32","v":510},7.7899999999999991,7.9847499999999991,8.1843687499999991,8.3889779687499981,8.598702417968747,13.452443651269526,13.788754742551264,14.133473611115045,14.486810451392918,14.848980712677742,16.794709219856205,17.214576950352608,17.644941374111422,18.086064908464206,18.538216531175816,2045.0549430219917,2096.1813165975409,2148.5858495124799,2202.3004957502917,2257.3580081440487,null,null,null,null,null,591.06624999999997,605.84290624999994,620.98897890624994,636.51370337890614,652.42654596337866,1020.7041620400753,1046.2217660910771,1072.377310243354,1099.1867429994377,1126.6664115744236,1274.2985620565896,1306.1560261080042,1338.8099267607042,1372.2801749297216,1406.5871793029651,155168.54380179362,159047.75739683842,163023.9513317594,167099.5501150534,171277.03886792969]
[null,null,"Other",{"$f":"D33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B35","v":"Bucasia"},"Retail",{"$f":"D35","v":5545},{"$f":"(($E35-$D35)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F35-$E35)/5)*((1+ICSInf)^(J$189-YEAR))","v":0},0,0,0,0,{"$f":"(($G35-$F35)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H35-$G35)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E215*$J35","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O215*$J35","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D36","v":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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D37","v":34},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D38","v":2674},162.97499999999999,167.049375,171.22560937499998,175.50624960937498,179.89390584960933,66.102524838134741,67.755087959088115,69.448965158065306,71.185189287016925,72.964819019192348,82.923876773040007,84.996973692366012,87.121898034675155,89.299945485542025,91.532444122680587,42.456860750892105,43.518282269664404,44.606239326406019,45.721395309566169,46.864430192305313,null,null,null,null,null,12365.728125,12674.871328125,12991.743111328124,13316.536689111326,13649.450106339107,5015.5290720934736,5140.9172988958107,5269.4402313682049,5401.1762371524092,5536.205643081219,6291.8491501544104,6449.1453789082716,6610.374013380977,6775.6333637155012,6945.0241978083895,3221.4143094739384,3301.9496672107866,3384.4984088910569,3469.1108691133331,3555.8386408411657]
[null,null,"Other",{"$f":"D39","v":1583},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B41","v":"Dolphin Heads"},"Retail",{"$f":"D41","v":412},{"$f":"(($E41-$D41)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F41-$E41)/5)*((1+ICSInf)^(J$189-YEAR))","v":0},0,0,0,0,{"$f":"(($G41-$F41)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H41-$G41)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E221*$J41","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O221*$J41","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D42","v":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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D43","v":12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D44","v":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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other",{"$f":"D45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B47","v":"East Mackay"},"Retail",{"$f":"D47","v":3273},{"$f":"(($E47-$D47)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F47-$E47)/5)*((1+ICSInf)^(J$189-YEAR))","v":166.53197485537103},170.69527422675532,174.96265608242419,179.33672248448474,183.82014054659686,{"$f":"(($G47-$F47)/5)*((1+ICSInf)^(O$189-YEAR))","v":-0.78725199468075957},-0.80693329454777851,-0.82710662691147296,-0.84778429258425969,-0.86897889989886623,{"$f":"(($H47-$G47)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E227*$J47","v":0},0,0,0,0,25612.617732756065,26252.93317607497,26909.256505476842,27581.987918113755,28271.537616066598,{"$f":"O227*$J47","v":-121.07935678190083},-124.10634070144835,-127.20899921898454,-130.38922419945916,-133.64895480444562,0,0,0,0,0]
[null,null,{"$f":"C48","v":"Commercial"},{"$f":"D48","v":1550},0,0,0,0,0,-0.46387736728515611,-0.47547430146728503,-0.48736115900396709,-0.49954518797906622,-0.51203381767854284,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,-52.795042864141827,-54.114918935745379,-55.467791909139002,-56.854486706867476,-58.275848874539157,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D49","v":5908},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D50","v":12470},139.60499999999999,143.09512499999997,146.67250312499996,150.33931570312495,154.09779859570307,211.06420211474602,216.34080716761468,221.74932734680502,227.29306053047512,232.97538704373699,228.56549578898051,234.27963318370502,240.13662401329762,246.14003961363005,252.29354060397083,165.67082726571883,169.81259794736178,174.05791289604585,178.40936071844698,182.86959473640815,null,null,null,null,null,10592.529375,10857.342609374997,11128.776174609373,11406.995578974605,11692.17046844897,16014.496335456355,16414.858743842764,16825.23021243883,17245.860967749799,17677.007491943543,17342.406992988897,17775.967167813618,18220.366347008956,18675.87550568418,19142.772393326286,12570.274018786416,12884.530869256076,13206.644140987479,13536.810244512164,13875.230500624968]
[null,null,"Other",{"$f":"D51","v":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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B53","v":"Eimeo"},"Retail",{"$f":"D53","v":422},{"$f":"(($E53-$D53)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F53-$E53)/5)*((1+ICSInf)^(J$189-YEAR))","v":0},0,0,0,0,{"$f":"(($G53-$F53)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H53-$G53)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E233*$J53","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O233*$J53","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D54","v":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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D55","v":83},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D56","v":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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other",{"$f":"D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B59","v":"Glenella"},"Retail",{"$f":"D59","v":136},{"$f":"(($E59-$D59)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F59-$E59)/5)*((1+ICSInf)^(J$189-YEAR))","v":0},0,0,0,0,{"$f":"(($G59-$F59)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H59-$G59)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E239*$J59","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O239*$J59","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D60","v":204},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D61","v":32941},0,0,0,0,0,6120.861861327634,6273.8834078608252,6430.7304930573455,6591.4987553837782,6756.2862242683723,0,0,0,0,0,3238.5974620330844,3319.5623985839111,3402.5514585485089,3487.6152450122217,3574.8056261375268,null,null,null,null,null,0,0,0,0,0,247741.88383723595,253935.43093316688,260283.81670649603,266790.91212415841,273460.68492726231,0,0,0,0,0,131082.23227578908,134359.28808268378,137718.27028475088,141161.22704186966,144690.25771791636]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D62","v":9754},94.504999999999995,96.86762499999999,99.289315624999986,101.77154851562499,104.31583722851559,117.59291260678707,120.53273542195676,123.54605380750566,126.63470515269329,129.80057278151062,106.80385394502306,109.47395029364863,112.21079905098983,115.01606902726456,117.8914707529462,118.76044965284505,121.72946089416615,124.77269741652032,127.89201485193333,131.08931522323164,null,null,null,null,null,7170.5668749999995,7349.8310468749996,7533.5768230468739,7721.9162436230454,7914.9641497136208,8922.3622440399686,9145.4213001409698,9374.0568326444918,9608.4082534606023,9848.6184597971187,8103.7424180786247,8306.3359785305893,8513.994377993853,8726.8442374436981,8945.0153433797932,9010.9491174096183,9236.222845344857,9467.1284164784793,9703.8066268904404,9946.4017925627013]
[null,null,"Other",{"$f":"D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B65","v":"Mackay"},"Retail",{"$f":"D65","v":287669},{"$f":"(($E65-$D65)/5)*((1+ICSInf)^(E$189-YEAR))","v":6577.6299999999992},6742.070749999999,6910.6225187499995,7083.3880817187483,7260.4727837617165,{"$f":"(($F65-$E65)/5)*((1+ICSInf)^(J$189-YEAR))","v":6086.5349361485323},6238.6983095522464,6394.6657672910515,6554.5324114733266,6718.3957217601601,{"$f":"(($G65-$F65)/5)*((1+ICSInf)^(O$189-YEAR))","v":14028.568127879575},14379.282331076563,14738.764389353477,15107.233499087311,15484.914336564496,{"$f":"(($H65-$G65)/5)*((1+ICSInf)^(T$189-YEAR))","v":9303.9905269280134},9536.5902901012123,9775.0050473537431,10019.380173537586,10269.864677876025,null,null,null,null,null,{"$f":"E245*$J65","v":1011639.4939999999},1036930.4813499999,1062853.7433837501,1089425.0869683435,1116660.7141425521,936109.0731796443,959511.80000913562,983499.59500936384,1008087.0848845977,1033289.2620067127,{"$f":"O245*$J65","v":2157593.7780678789},2211533.6225195755,2266821.963082565,2323492.5121596288,2381579.8249636195,1430953.7430415286,1466727.5866175666,1503395.7762830057,1540980.6706900808,1579505.1874573329]
[null,null,"Commercial",{"$f":"D66","v":154844},4682.2,4799.2549999999992,4919.2363749999995,5042.2172843749986,5168.2727164843736,2434.8923008797842,2495.7646084017788,2558.158723611823,2622.1126917021184,2687.6655089946712,15886.482835326167,16283.64490620932,16690.736028864554,17108.004429586163,17535.70454032582,9385.6383360643431,9620.2792944659504,9860.7862768276009,10107.30593374829,10359.988582091995,null,null,null,null,null,532892.88749999995,546215.20968749991,559870.58992968744,573867.35467792954,588214.03854487778,277121.17999388045,284049.20949372742,291150.4397310706,298429.20072434732,305889.930742456,1808080.3276955595,1853282.3358879483,1899614.3942851471,1947104.7541422751,1995782.3729958325,1068202.9631233232,1094908.037201406,1122280.7381314414,1150337.7565847272,1179096.2004993453]
[null,null,"Industrial",{"$f":"D67","v":95184},0,0,0,0,0,117.36097392314448,120.29499827122311,123.30237322800367,126.38493255870375,129.54455587267134,-1703.6133164891639,-1746.2036494013928,-1789.8587406364277,-1834.6052091523381,-1880.4703393811467,-167.74913513464364,-171.94286351300971,-176.24143510083496,-180.64747097835584,-185.16365775281469,null,null,null,null,null,0,0,0,0,0,4750.1854195392725,4868.9400550277542,4990.6635564034477,5115.430145313534,5243.3158989463718,-68953.748984898906,-70677.59270952137,-72444.532527259405,-74255.645840440877,-76112.036986451902,-6789.6462445747002,-6959.3874006890674,-7133.3720857062945,-7311.7063878489516,-7494.4990475451732]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D68","v":78893},1716.6699999999998,1759.5867499999997,1803.5764187499997,1848.6658292187496,1894.882474949218,792.30254332304662,812.11010690612284,832.41285957877585,853.22318106824503,874.5537605949512,3963.8137932176246,4062.909138048065,4164.4818664992663,4268.5939131617479,4375.3087609907916,4861.7559076633443,4983.2998053549272,5107.8823004888009,5235.5793580010204,5366.4688419510458,null,null,null,null,null,130252.33624999999,133508.64465624999,136846.36077265622,140267.51979197262,143774.20778677191,60115.955474636161,61618.854361502068,63159.325720539615,64738.308863553095,66356.766585141915,300754.37156038726,308273.2308493969,315980.06162063184,323879.56316114764,331976.5522401763,368885.72949395626,378107.87273130508,387560.56954958779,397249.58378832741,407180.8233830356]
[null,null,"Other",{"$f":"D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B71","v":"Mackay Harbour"},"Retail",{"$f":"D71","v":2847},{"$f":"(($E71-$D71)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F71-$E71)/5)*((1+ICSInf)^(J$189-YEAR))","v":0},0,0,0,0,{"$f":"(($G71-$F71)/5)*((1+ICSInf)^(O$189-YEAR))","v":123.33614583331901},126.41954947915197,129.58003821613076,132.81953917153402,136.14002765082239,{"$f":"(($H71-$G71)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E251*$J71","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O251*$J71","v":18969.099229164465},19443.326709893576,19929.409877640912,20427.645124581933,20938.336252696485,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D72","v":5254},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8597146137174643,-3.9562074790604003,-4.0551126660369103,-4.1564904826878335,-4.2604027447550283,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-439.28376947371891,-450.2658637105618,-461.52251030332587,-473.06057306090906,-484.88708738743168]
[null,null,"Industrial",{"$f":"D73","v":6877},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D74","v":2189},12.709999999999999,13.027749999999999,13.353443749999999,13.687279843749998,14.029461839843746,11.364995498486325,11.649120385948484,11.940348395597194,12.238857105487122,12.544828533124301,-1.8369213209217723,-1.8828443539448163,-1.9299154627934367,-1.9781633493632724,-2.0276174330973546,20.783078689247883,21.302655656479079,21.835222047891055,22.381102599088333,22.940630164065539,null,null,null,null,null,964.37124999999992,988.4805312499999,1013.1925445312498,1038.5223581445312,1064.4854170981441,862.31903344764987,883.87700928384118,905.97393451593712,928.62328287883543,951.8388649508064,-139.37640522493948,-142.86081535556295,-146.43233573945201,-150.09314413293831,-153.8454727362618,1576.9160955466832,1616.3389979353501,1656.7474728837337,1698.1661597058273,1740.6203136984727]
[null,null,"Other",{"$f":"D75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B77","v":"Marian"},"Retail",{"$f":"D77","v":14223},{"$f":"(($E77-$D77)/5)*((1+ICSInf)^(E$189-YEAR))","v":235.74999999999997},241.64374999999998,247.68484374999997,253.87696484374996,260.2238889648437,{"$f":"(($F77-$E77)/5)*((1+ICSInf)^(J$189-YEAR))","v":234.95388652993154},240.82773369317985,246.84842703550933,253.01963771139702,259.34512865418196,{"$f":"(($G77-$F77)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H77-$G77)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E257*$J77","v":36258.35},37164.808749999997,38093.928968749999,39046.277192968744,40022.434122792962,36135.907748303471,37039.305442011064,37965.288078061341,38914.420280012862,39887.280787013187,{"$f":"O257*$J77","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D78","v":51},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D79","v":43945},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C80","v":"Services (Community/Education/Hospital)"},{"$f":"D80","v":5400},69.49499999999999,71.23237499999999,73.013184374999994,74.838513984374984,76.709476833984354,111.33056814843746,114.11383235214839,116.9666781609521,119.89084511497589,122.88811624285029,130.94624844856634,134.2199046597805,137.57540227627499,141.01478733318186,144.54015701651142,78.084995646745625,80.037120537914248,82.03804855136211,84.08899976514617,86.191224759274803,null,null,null,null,null,5272.9331249999996,5404.7564531249991,5539.8753644531243,5678.3722485644521,5820.3315547785633,8447.2068582626925,8658.3870297192589,8874.8467054622397,9096.7178730987962,9324.135819926265,9935.5466010349701,10183.935266060846,10438.533647712364,10699.496988905174,10966.984413627804,5924.6990446968239,6072.8165208142436,6224.6369338346003,6380.252857180466,6539.7591786099756]
[null,null,"Other",{"$f":"D81","v":472},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B83","v":"Mirani"},"Retail",{"$f":"D83","v":4657},{"$f":"(($E83-$D83)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F83-$E83)/5)*((1+ICSInf)^(J$189-YEAR))","v":0},0,0,0,0,{"$f":"(($G83-$F83)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H83-$G83)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E263*$J83","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O263*$J83","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D84","v":1441},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D85","v":2560},0,0,0,0,0,0,0,0,0,0,6509.2619093520807,6671.9934570858823,6838.7932935130284,7009.7631258508536,7185.0072039971265,9594.3598263292188,9834.2188219874479,10080.074292537136,10332.076149850564,10590.378053596827,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,263462.37578102545,270048.93517555104,276800.15855493979,283720.16251881327,290813.16658178368,388331.71397067507,398040.00681994192,407991.00699044054,418190.7821652015,428645.55171933153]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D86","v":12597},145.75499999999997,149.39887499999998,153.13384687499996,156.96219304687494,160.88624787304681,884.15026204550747,906.25401859664521,928.91036906156125,952.13312828810012,975.93645649530265,246.93470899819823,253.10807672315318,259.43577864123199,265.92167310726279,272.56971493494439,170.42124525183263,174.68177638312844,179.04882079270666,183.52504131252431,188.11316734533742,null,null,null,null,null,11059.160624999997,11335.639640624999,11619.030631640622,11909.506397431636,12207.244057367427,67084.901132702886,68762.023661020459,70481.074252545965,72243.101108859599,74049.178636581084,18736.17104523829,19204.575321369248,19684.689704403478,20176.806947013563,20681.227120688905,12930.711983482801,13253.97978306987,13585.329277646619,13924.962509587782,14273.086572327476]
[null,null,"Other",{"$f":"D87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B89","v":"Mount Pleasant"},"Retail",{"$f":"D89","v":115382},{"$f":"(($E89-$D89)/5)*((1+ICSInf)^(E$189-YEAR))","v":4833.49},4954.3272500000003,5078.18543125,5205.1400670312496,5335.2685687070298,{"$f":"(($F89-$E89)/5)*((1+ICSInf)^(J$189-YEAR))","v":0},0,0,0,0,{"$f":"(($G89-$F89)/5)*((1+ICSInf)^(O$189-YEAR))","v":1492.1049472515997},1529.4075709328897,1567.6427602062117,1606.8338292113669,1647.0046749416513,{"$f":"(($H89-$G89)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E269*$J89","v":743390.76199999999},761975.53105000011,781024.91932625009,800550.54230940621,820564.30586714123,0,0,0,0,0,{"$f":"O269*$J89","v":229485.74088729604},235222.88440947846,241103.45651971537,247131.04293270825,253309.31900602599,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D90","v":9569},81.385000000000005,83.419624999999996,85.505115625000002,87.642743515624986,89.833812103515598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,9262.6303125000013,9494.1960703124987,9731.5509720703121,9974.8397463720685,10224.210740031369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D91","v":6708},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D92","v":19823},515.9849999999999,528.88462499999991,542.10674062499993,555.6594091406248,569.55089436914045,395.22351692695298,405.10410485012682,415.23170747137999,425.61250015816438,436.25281266211852,1247.7944115690038,1278.9892718582289,1310.9640036546846,1343.7381037460516,1377.3315563397032,282.35296904963911,289.41179327588003,296.64708810777705,304.06326531047148,311.66484694323321,null,null,null,null,null,39150.361874999995,40129.120921874994,41132.348944921869,42160.657668544904,43214.674110258529,29987.584346832558,30737.273955503373,31505.705804390956,32293.348449500721,33100.682160738244,94676.40097779817,97043.311002243121,99469.393777299192,101956.12862173167,104505.03183727498,21423.531526641367,21959.119814807396,22508.097810177584,23070.800255432023,23647.570261817818]
[null,null,"Other",{"$f":"D93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B95","v":"North Mackay"},"Retail",{"$f":"D95","v":41024},{"$f":"(($E95-$D95)/5)*((1+ICSInf)^(E$189-YEAR))","v":35.669999999999995},36.561749999999996,37.475793749999994,38.412688593749991,39.373005808593732,{"$f":"(($F95-$E95)/5)*((1+ICSInf)^(J$189-YEAR))","v":42.444779106591781},43.505898584256578,44.59354604886299,45.708384700084558,46.851094317586671,{"$f":"(($G95-$F95)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H95-$G95)/5)*((1+ICSInf)^(T$189-YEAR))","v":-415.66157378495768},-426.05311312958156,-436.70444095782113,-447.62205198176667,-458.81260328131077,null,null,null,null,null,{"$f":"E275*$J95","v":5486.0459999999994},5623.19715,5763.7770787499994,5907.8715057187492,6055.5682933617163,6528.0070265938166,6691.2072022586617,6858.4873823151283,7029.9495668730051,7205.698306044831,{"$f":"O275*$J95","v":0},0,0,0,0,-63928.750048126494,-65526.968799329647,-67165.143019312891,-68844.271594795719,-70565.378384665601]
[null,null,"Commercial",{"$f":"D96","v":6998},328,336.2,344.60499999999996,353.22012499999994,362.05062812499989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,37330.5,38263.762499999997,39220.356562499997,40200.865476562496,41205.88711347655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D97","v":29893},0,0,0,0,0,28.528458088037102,29.241669540238028,29.972711278743976,30.722029060712572,31.490079787230385,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,1154.6893411133015,1183.5565746411341,1213.1454890071623,1243.4741262323412,1274.5609793881497,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D98","v":53736},671.78499999999997,688.57962499999996,705.7941156249999,723.43896851562477,741.52494272851538,3079.9137800897938,3156.9116245920391,3235.8344152068398,3316.7302755870101,3399.6485324766854,1021.3282544325054,1046.861460793318,1073.0329973131509,1099.8588222459796,1127.3552928021293,516.31105486574393,529.21883123738735,542.4493020183221,556.01053456878014,569.91079793299957,null,null,null,null,null,50971.686874999999,52245.979046875,53552.128523046871,54890.931736123028,56263.205029526107,233688.4580643131,239530.66951592098,245518.93625381897,251656.90966016438,257948.33240166851,77493.281305066354,79430.613337693008,81416.378671135317,83451.788137913696,85538.082841361553,39175.10128793832,40154.478820136763,41158.340790640192,42187.299310406197,43241.981793166342]
[null,null,"Other",{"$f":"D99","v":25},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B101","v":"Ooralea"},"Retail",{"$f":"D101","v":15801},{"$f":"(($E101-$D101)/5)*((1+ICSInf)^(E$189-YEAR))","v":-248.25499999999997},-254.46137499999998,-260.82290937499994,-267.34348210937492,-274.02706916210929,{"$f":"(($F101-$E101)/5)*((1+ICSInf)^(J$189-YEAR))","v":198.30757451440422},203.26526387726435,208.34689547419592,213.55556786105078,218.89445705757706,{"$f":"(($G101-$F101)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H101-$G101)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E281*$J101","v":-38181.618999999999},-39136.159475,-40114.56346187499,-41117.427548421867,-42145.363237132413,30499.704960315372,31262.197584323258,32043.752523931336,32844.846337029609,33665.967495455356,{"$f":"O281*$J101","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D102","v":0},41,42.024999999999999,43.075624999999995,44.152515624999992,45.256328515624986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,4666.3125,4782.9703124999996,4902.5445703124997,5025.108184570312,5150.7358891845688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D103","v":24122},0,0,0,0,0,0,0,0,0,0,3805.0513076236712,3900.1775903142629,3997.6820300721192,4097.6240808239218,4200.0646828445206,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,154009.45167606807,157859.68796796977,161806.18016716899,165851.33467134822,169997.61803813194,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D104","v":11486},684.08499999999992,701.18712499999992,718.71680312499984,736.6847232031248,755.10184128320282,1003.13480675415,1028.2131769230039,1053.9185063460789,1080.2664690047307,1107.2731307298488,335.10693240244336,343.48460571250439,352.07172085531698,360.87351387669986,369.89535172361741,1117.832732357404,1145.778550666339,1174.4230144329974,1203.7835897938226,1233.8781795386678,null,null,null,null,null,51904.949374999997,53202.573109374993,54532.637437109363,55895.953373037097,57293.352207363016,76112.853462471132,78015.674799032917,79966.066669008738,81965.218335733938,84014.348794127276,25426.238496035388,26061.894458436269,26713.441819897176,27381.277865394601,28065.809812029471,84815.558567618034,86935.947531808473,89109.346220103675,91337.079875606287,93620.506872496422]
[null,null,"Other",{"$f":"D105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B107","v":"Paget"},"Retail",{"$f":"D107","v":38286},{"$f":"(($E107-$D107)/5)*((1+ICSInf)^(E$189-YEAR))","v":79.539999999999992},81.528499999999994,83.56671249999998,85.655880312499974,87.79727732031246,{"$f":"(($F107-$E107)/5)*((1+ICSInf)^(J$189-YEAR))","v":429.08656473876937},439.81372885723863,450.80907207866954,462.0792988806362,473.63128135265214,{"$f":"(($G107-$F107)/5)*((1+ICSInf)^(O$189-YEAR))","v":230.92725177302282},236.70043306734837,242.61794389403207,248.68339249138285,254.90047730366746,{"$f":"(($H107-$G107)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E287*$J107","v":12233.252},12539.0833,12852.560382499998,13173.874392062497,13503.221251864057,65993.513656822732,67643.351498243312,69334.435285699379,71067.796167841851,72844.491072037898,{"$f":"O287*$J107","v":35516.611322690915},36404.526605758183,37314.639770902133,38247.505765174683,39203.693409304055,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D108","v":12062},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D109","v":728058},20633.454999999998,21149.291375000001,21678.023659374998,22219.97425085937,22775.473607130854,18283.262554177141,18740.344118031571,19208.852720982359,19689.074039006915,20181.300889982089,15121.53631382803,15499.574721673729,15887.064089715572,16284.240691958459,16691.346709257421,18251.699704897492,18707.992197519925,19175.692002457923,19655.084302519372,20146.461410082353,null,null,null,null,null,835139.0911249998,856017.56840312493,877418.00761320291,899353.45780353283,921837.29424862121,740015.05188031972,758515.42817732773,777478.31388176081,796915.2717288048,816838.15352202498,612044.18230218941,627345.28685974411,643028.91903123772,659104.64200701856,675582.25805719406,738737.54555572593,757205.98419461888,776136.13379948435,795539.53714447143,815428.02557308308]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D110","v":926},5.33,5.4632499999999995,5.5998312499999994,5.739827031249999,5.8833227070312484,4.8707123564941393,4.9924801654064925,5.1172921695416544,5.245224473780195,5.3763550856247004,-0.78725199468075957,-0.80693329454777851,-0.82710662691147296,-0.84778429258425969,-0.86897889989886623,8.9070337239633783,9.1297095670624628,9.3579523062390244,9.5919011138950001,9.8316986417423742,null,null,null,null,null,404.41374999999999,414.52409374999996,424.88719609374994,435.50937599609369,446.39711039599598,369.56530004899281,378.8044325502176,388.27454336397301,397.98140694807228,407.93094212177414,-59.732745096402631,-61.226063723812693,-62.756715316908014,-64.325633199830705,-65.933774029826481,675.82118380572138,692.71671340086436,710.03463123588597,727.7854970167831,745.9801344422026]
[null,null,"Other",{"$f":"D111","v":434},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C112","v":"Total"}]
[null,"Richmond","Retail",{"$f":"D113","v":25336},{"$f":"(($E113-$D113)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F113-$E113)/5)*((1+ICSInf)^(J$189-YEAR))","v":3182.4306782598132},3261.9914452163084,3343.5412313467159,3427.1297621303834,3512.8080061836431,{"$f":"(($G113-$F113)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H113-$G113)/5)*((1+ICSInf)^(T$189-YEAR))","v":2698.8312183609037},2766.3019988199258,2835.4595487904244,2906.3460375101849,2979.0046884479393]
[null,null,"Commercial",{"$f":"D114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other",{"$f":"D117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B119","v":"Rural View"},"Retail",{"$f":"D119","v":16728},{"$f":"(($E119-$D119)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F119-$E119)/5)*((1+ICSInf)^(J$189-YEAR))","v":3090.8148982209946},3168.0852706765199,3247.2874024434323,3328.4695875045177,3411.6813271921305,{"$f":"(($G119-$F119)/5)*((1+ICSInf)^(O$189-YEAR))","v":679.39847140949541},696.38343319473279,713.79301902460111,731.63784450021603,749.92879061272151,{"$f":"(($H119-$G119)/5)*((1+ICSInf)^(T$189-YEAR))","v":1681.3510659601536},1723.3848426091572,1766.4694636743864,1810.631200266246,1855.8969802729018,null,null,null,null,null,{"$f":"E299*$J119","v":0},0,0,0,0,475367.33134638902,487251.51463004883,499432.8024957999,511918.62255819485,524716.5881221497,{"$f":"O299*$J119","v":104491.4849027804},107103.77202534991,109781.36632598366,112525.90048413324,115339.04799623658,258591.79394467163,265056.58879328839,271683.00351312064,278475.07860094868,285436.95556597231]
[null,null,"Commercial",{"$f":"D120","v":1561},0,0,0,0,0,585.18129883022436,599.81083130098,614.80610208350447,630.17625463559204,645.93066100148178,-41.986773049640512,-43.036442375881521,-44.112353435278557,-45.215162271160516,-46.345541327939536,-95.60216197054028,-97.992216019803763,-100.44202142029887,-102.95307195580634,-105.52689875470148,null,null,null,null,null,0,0,0,0,0,66600.94657311491,68265.970237442787,69972.61949337885,71721.934980713326,73514.983355231147,-4778.6196077122104,-4898.0850979050156,-5020.5372253526411,-5146.0506559864561,-5274.701922386118,-10880.721059272115,-11152.739085753916,-11431.557562897766,-11717.346501970209,-12010.280164519461]
[null,null,"Industrial",{"$f":"D121","v":2526},0,0,0,0,0,0,0,0,0,0,-0.26241733156025321,-0.2689777648492595,-0.27570220897049097,-0.28259476419475321,-0.28965963329962213,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-10.621341494901246,-10.886875032273776,-11.15904690808062,-11.438023080782635,-11.723973657802205,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D122","v":11710},147.80499999999998,151.50012499999997,155.28762812499997,159.16981882812496,163.14906429882805,229.85123548979482,235.59751637703971,241.48745428646566,247.52464064362727,253.71275665971797,259.79315824465067,266.28798720076691,272.94518688078608,279.76881655280567,286.76303696662586,170.71814637596475,174.98610003536385,179.36075253624796,183.84477134965417,188.4408906333955,null,null,null,null,null,11214.704374999998,11495.071984374998,11782.448783984373,12077.010003583981,12378.935253673579,17439.962492788181,17875.96155510789,18322.860593985581,18780.932108835219,19250.4554115561,19711.80588181287,20204.601028858189,20709.716054579643,21227.45895594413,21758.145429842738,12953.239356276325,13277.070340183232,13608.997098687814,13949.22202615501,14297.952576808884]
[null,null,"Other",{"$f":"D123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B125","v":"Sarina"},"Retail",{"$f":"D125","v":33652},{"$f":"(($E125-$D125)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F125-$E125)/5)*((1+ICSInf)^(J$189-YEAR))","v":0},0,0,0,0,{"$f":"(($G125-$F125)/5)*((1+ICSInf)^(O$189-YEAR))","v":511.71379654249375},524.50664145605606,537.61930749245744,551.05979017976881,564.83628493426306,{"$f":"(($H125-$G125)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E305*$J125","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O305*$J125","v":78701.581908235545},80669.121455941422,82685.849492339956,84752.99572964845,86871.82062288966,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D126","v":3271},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D127","v":74831},0,0,0,0,0,0,0,0,0,0,9870.5655093073638,10117.329647040047,10370.262888216048,10629.519460421448,10895.257446931986,12005.493855406106,12305.631201791257,12613.271981836038,12928.60378138194,13251.818875916486,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,399511.13898921548,409498.91746394587,419736.39040054451,430229.80016055808,440985.54516457208,485922.36379756208,498070.42289250105,510522.18346481357,523285.23805143393,536367.36900271964]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D128","v":30420},275.72499999999997,282.61812499999996,289.68357812499994,296.92566757812494,304.34880926757802,371.56577119540998,380.85491547529523,390.3762883621776,400.13569557123196,410.13908796051277,324.61023914003323,332.72549511853401,341.04363249649737,349.56972330890977,358.30896639163257,358.06275570332781,367.01432459591098,376.18968271080877,385.59442477857897,395.23428539804337,null,null,null,null,null,20920.634374999998,21443.650234374996,21979.74149023437,22529.235027490231,23092.465903177483,28192.552889451734,28897.366711688024,29619.800879480226,30360.295901467227,31119.303299003906,24629.80189475002,25245.54694211877,25876.685615671737,26523.60275606353,27186.692824965121,27168.011588989997,27847.211878714745,28543.392175682617,29256.97698007468,29988.40140457654]
[null,null,"Other",{"$f":"D129","v":84},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B131","v":"Shoal Point"},"Retail",{"$f":"D131","v":12797},{"$f":"(($E131-$D131)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F131-$E131)/5)*((1+ICSInf)^(J$189-YEAR))","v":-566.162326771533},-580.31638494082131,-594.82429456434181,-609.69490192845024,-624.93727447666151,{"$f":"(($G131-$F131)/5)*((1+ICSInf)^(O$189-YEAR))","v":-349.5398856382572},-358.27838277921364,-367.23534234869396,-376.41622590741127,-385.82663155509658,{"$f":"(($H131-$G131)/5)*((1+ICSInf)^(T$189-YEAR))","v":-1334.5705529738464},-1367.9348167981923,-1402.133187218147,-1437.1865168986008,-1473.1161798210655,null,null,null,null,null,{"$f":"E311*$J131","v":0},0,0,0,0,-87075.765857461782,-89252.660003898331,-91483.976503995771,-93771.075916595655,-96115.352814510552,{"$f":"O311*$J131","v":-53759.234411163961},-55103.215271443063,-56480.795653229135,-57892.81554455986,-59340.135933173857,-205256.95104737757,-210388.37482356199,-215648.08419415102,-221039.2862990048,-226565.26845647988]
[null,null,"Commercial",{"$f":"D132","v":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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D133","v":58},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,445.35168619816892,456.48547835312309,467.8976153119512,479.59505569474999,491.58493208711866,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33791.059190286069,34635.835670043212,35501.731561794295,36389.274850839152,37299.006722110127]
[null,null,"Other",{"$f":"D135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B137","v":"Slade Point"},"Retail",{"$f":"D137","v":5400},{"$f":"(($E137-$D137)/5)*((1+ICSInf)^(E$189-YEAR))","v":-0.20499999999999999},-0.21012500000000001,-0.21537812499999998,-0.22076257812499997,-0.22628164257812494,{"$f":"(($F137-$E137)/5)*((1+ICSInf)^(J$189-YEAR))","v":0},0,0,0,0,{"$f":"(($G137-$F137)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H137-$G137)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E317*$J137","v":-31.529},-32.317225000000001,-33.125155624999998,-33.953284515625,-34.80211662851562,0,0,0,0,0,{"$f":"O317*$J137","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D138","v":148},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D139","v":55359},379.65999999999997,389.15149999999994,398.88028749999995,408.85229468749986,419.07360205468734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,15366.738499999996,15750.906962499996,16144.679636562496,16548.296627476553,16962.004043163466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D140","v":5084},153.95499999999998,157.80387499999998,161.74897187499997,165.79269617187495,169.93751357617182,112.02638419936518,114.82704380434932,117.69771989945804,120.64016289694447,123.65616696936809,136.98184707445219,140.40639325131346,143.91655308259629,147.51446690966119,151.20232858240274,74.225281033028153,76.080913058853852,77.982935885325205,79.932509282458327,81.930822014519777,null,null,null,null,null,11681.335624999998,11973.369015624998,12272.703241015623,12579.520822041011,12894.008842592037,8500.0019011268323,8712.5019486550045,8930.3144973713788,9153.5723598056611,9382.4116688008035,10393.49764677406,10653.335087943409,10919.668465141995,11192.660176770543,11472.476681189808,5631.8431983810115,5772.6392783405363,5916.9552602990498,6064.8791418065257,6216.5011203516879]
[null,null,"Other",{"$f":"D141","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B143","v":"South Mackay"},"Retail",{"$f":"D143","v":3390},{"$f":"(($E143-$D143)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F143-$E143)/5)*((1+ICSInf)^(J$189-YEAR))","v":0},0,0,0,0,{"$f":"(($G143-$F143)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H143-$G143)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E323*$J143","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O323*$J143","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C144","v":"Commercial"},{"$f":"D144","v":509},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D145","v":8232},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D146","v":34071},373.09999999999997,382.42749999999995,391.98818749999998,401.78789218749989,411.83258949218737,558.04447284404273,571.99558466514384,586.29547428177239,600.95286113881662,615.97668266728704,593.850421320853,608.69668185387434,623.91409890022112,639.51195137272657,655.49975015704479,446.5392906946974,457.70277296206478,469.14534228611643,480.87397584326931,492.89582523935098,null,null,null,null,null,28308.962499999998,29016.686562499995,29742.103726562498,30485.656319726553,31247.797727719717,42341.624377041742,43400.164986467789,44485.169111129479,45597.298338907713,46737.230797380405,45058.40071771972,46184.860735662718,47339.482254054281,48522.969310405628,49736.043543165775,33881.168681460163,34728.197898496663,35596.402845959085,36486.312917108058,37398.470740035758]
[null,null,"Other",{"$f":"D147","v":20},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B149","v":"Walkerston"},"Retail",{"$f":"D149","v":6632},{"$f":"(($E149-$D149)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F149-$E149)/5)*((1+ICSInf)^(J$189-YEAR))","v":0},0,0,0,0,{"$f":"(($G149-$F149)/5)*((1+ICSInf)^(O$189-YEAR))","v":0},0,0,0,0,{"$f":"(($H149-$G149)/5)*((1+ICSInf)^(T$189-YEAR))","v":0},0,0,0,0,null,null,null,null,null,{"$f":"E329*$J149","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O329*$J149","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Commercial",{"$f":"D150","v":155},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D151","v":766},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D152","v":10548},726.72499999999991,744.89312499999994,763.51545312499991,782.60333945312482,802.16842293945285,204.80185765639641,209.92190409780633,215.16995170025146,220.54920049275771,226.06293050507665,247.19712632975853,253.37705448800247,259.71148085020252,266.20426787145755,272.85937456824405,1029.6530984901667,1055.3944259524205,1081.7792866012312,1108.823768766262,1136.5443629854185,null,null,null,null,null,55140.259374999994,56518.765859374995,57931.735005859366,59380.028381005846,60864.529090530988,15539.340949679077,15927.824473421055,16326.020085256579,16734.170587387991,17152.524852072689,18756.081960270429,19224.984009277188,19705.608609509116,20198.248824746843,20703.205045365517,78124.928847941395,80078.052069139914,82080.00337086842,84132.003455140133,86235.303541518631]
[null,null,"Other",{"$f":"D153","v":279},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B155","v":"West Mackay"},"Retail",{"$f":"D155","v":58454},{"$f":"(($E155-$D155)/5)*((1+ICSInf)^(E$189-YEAR))","v":0},0,0,0,0,{"$f":"(($F155-$E155)/5)*((1+ICSInf)^(J$189-YEAR))","v":238.89684415185539},244.86926525565178,250.99099688704305,257.26577180921907,263.69741610444959,{"$f":"(($G155-$F155)/5)*((1+ICSInf)^(O$189-YEAR))","v":834.74953169316552},855.61826998549452,877.00872673513186,898.93394490351011,921.40729352609799,{"$f":"(($H155-$G155)/5)*((1+ICSInf)^(T$189-YEAR))","v":222.37894197495237},227.93841552432616,233.63687591243431,239.47779781024516,245.46474275550128,null,null,null,null,null,{"$f":"E335*$J155","v":0},0,0,0,0,36742.334630555364,37660.89299631925,38602.415321227221,39567.475704257893,40556.662596864349,{"$f":"O335*$J155","v":128384.47797440887},131594.08992376906,134883.94217186328,138256.04072615987,141712.4417443139,34201.881275747677,35056.928307641363,35933.351515332397,36831.685303215709,37752.4774357961]
[null,null,"Commercial",{"$f":"D156","v":4591},0,0,0,0,0,-131.04535625805659,-134.32149016450802,-137.67952741862069,-141.1215156040862,-144.64955349418835,213.08287322692561,218.40994505759872,223.8701936840387,229.46694852613962,235.20362223929314,61.755433819479428,63.299319664966404,64.881802656590565,66.503847723005336,68.166443916080453,null,null,null,null,null,0,0,0,0,0,-14914.599609120065,-15287.46459934807,-15669.651214331767,-16061.392494690061,-16462.927307057311,24251.494509139473,24857.781871867955,25479.226418664653,26116.207079131265,26769.112256109551,7028.5403115795025,7204.2538193689888,7384.360164853214,7568.969168974545,7758.1933981989068]
[null,null,"Industrial",{"$f":"D157","v":31458},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D158","v":89885},635.70500000000004,651.59762499999999,667.88756562499998,684.58475476562489,701.69937363476549,592.60333670678688,607.41842012445659,622.60388062756795,638.16897764325699,654.12320208433846,1417.5784250884878,1453.0178857157,1489.3433328585925,1526.576916180057,1564.7413390845586,1940.5457473274882,1989.0593910106752,2038.7858757859422,2089.7555226805907,2141.999410747605,null,null,null,null,null,48234.116875,49439.969796874997,50675.969041796874,51942.86826784179,53241.439974537832,44963.778172627455,46087.872626943143,47240.069442616717,48421.071178682127,49631.597958149177,107558.76300358902,110247.73207867873,113003.9253806457,115829.02351516183,118724.74910304089,147238.90857847317,150919.881292935,154692.87832525835,158560.20028338983,162524.20529047452]
[null,null,"Other",{"$f":"D159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total"]
[null,{"$f":"B167","v":"Outside priority infrastructure area (total)"},{"$f":"C167","v":"Retail"},{"$f":"D161","v":742536},{"$f":"(($E167-$D167)/5)*((1+ICSInf)^(E$189-YEAR))","v":461.04499999999996},472.57112499999999,484.38540312499998,496.49503820312492,508.90741415820298,{"$f":"(($F167-$E167)/5)*((1+ICSInf)^(J$189-YEAR))","v":-287.60396771679677},-294.79406690971672,-302.16391858245959,-309.71801654702102,-317.46096696069657,{"$f":"(($G167-$F167)/5)*((1+ICSInf)^(O$189-YEAR))","v":367.12184685279425},376.29989302411406,385.70739034971689,395.35007510845975,405.23382698617132,{"$f":"(($H167-$G167)/5)*((1+ICSInf)^(T$189-YEAR))","v":8755.0203484077374},8973.8958571179301,9198.2432535458793,9428.1993348845263,9663.9043182566365,null,null,null,null,null,{"$f":"E341*$J167","v":70908.721000000005},72681.439025,74498.475000624996,76360.936875640618,78269.960297531623,-44233.490234843346,-45339.327490714437,-46472.810677982285,-47634.630944931836,-48825.496718555136,{"$f":"O341*$J167","v":56463.340045959761},57874.923547108745,59321.796635786464,60804.841551681115,62324.962590473151,1346522.1295851101,1380185.1828247379,1414689.8123953564,1450057.0577052403,1486308.4841478709]
[null,null,{"$f":"C168","v":"Commercial"},{"$f":"D162","v":202782},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Industrial",{"$f":"D163","v":1155371},24.599999999999998,25.214999999999996,25.845374999999997,26.491509374999993,27.153797109374992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,995.68499999999972,1020.5771249999997,1046.0915531249998,1072.2438419531245,1099.0499380019526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Services (Community/Education/Hospital)",{"$f":"D164","v":437112},0,0,0,0,0,271.36825986181628,278.15246635836172,285.10627801732073,292.23393496775373,299.53978334194755,839.7354609928102,860.72884751763036,882.24706870557111,904.30324542321034,926.91082655879075,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,20590.06671701531,21104.818384940696,21632.438844564211,22173.249815678315,22727.581061070272,63714.928102829472,65307.8013054002,66940.496338035213,68614.008746486084,70329.358965148247,0,0,0,0,0]
[null,null,"Other",{"$f":"D165","v":2907},812.20999999999992,832.51524999999992,853.32813124999984,874.66133453124974,896.52786789453091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C172","v":"Total"}]

{"sheet":"Catchment Demand - Water Supply","index":27,"n_rows":31,"n_cols":34,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Water Supply"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (EP)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$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,null,"Mackay",123067,132433,141800,151166,160533,null,{"$f":"NPV(WACC,E29:AH29)","v":29564.91269608009},null,214558]
[null,null,"Sarina",9793,10538,11283,12028,12774,null,{"$f":"NPV(WACC,E30:AH30)","v":2352.0264530409672},null,17097]
[null,null,"Mirani",4414,5264,5870,6699,7209,null,{"$f":"NPV(WACC,E31:AH31)","v":2146.7887733748794},null,9592]
[]
[null,null,"Totals",{"$f":"SUM(D8:D11)","v":137274},{"$f":"SUM(E8:E11)","v":148235},{"$f":"SUM(F8:F11)","v":158953},{"$f":"SUM(G8:G11)","v":169893},{"$f":"SUM(H8:H11)","v":180516}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"YEAR","v":2016},{"$f":"D16 +1","v":2017},{"$f":"E16 +1","v":2018},{"$f":"F16 +1","v":2019},{"$f":"G16 +1","v":2020},{"$f":"H16 +1","v":2021},{"$f":"I16 +1","v":2022},{"$f":"J16 +1","v":2023},{"$f":"K16 +1","v":2024},{"$f":"L16 +1","v":2025},{"$f":"M16 +1","v":2026},{"$f":"N16 +1","v":2027},{"$f":"O16 +1","v":2028},{"$f":"P16 +1","v":2029},{"$f":"Q16 +1","v":2030},{"$f":"R16 +1","v":2031},{"$f":"S16 +1","v":2032},{"$f":"T16 +1","v":2033},{"$f":"U16 +1","v":2034},{"$f":"V16 +1","v":2035},{"$f":"W16 +1","v":2036},{"$f":"X16 +1","v":2037},{"$f":"Y16 +1","v":2038},{"$f":"Z16 +1","v":2039},{"$f":"AA16 +1","v":2040},{"$f":"AB16 +1","v":2041},{"$f":"AC16 +1","v":2042},{"$f":"AD16 +1","v":2043},{"$f":"AE16 +1","v":2044},{"$f":"AF16 +1","v":2045},{"$f":"AG16 +1","v":2046}]
[null,{"$f":"B8","v":0},"Mackay"]
[null,0,"Sarina"]
[null,0,"Mirani"]
[]
[]
[]
[]
[]
[]
[null,{"$f":"WACC","v":7.3899999999999993E-2}]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D16","v":2016},{"$f":"D28 +1","v":2017},{"$f":"E28 +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,{"$f":"B8","v":0},"Mackay",123067,{"$f":"IF(E17=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$28-YEAR)),E17*((1+ICSInf)^(Y$28-YEAR)))","v":1920.03},1968.0307499999999,2017.2315187499999,2067.6623067187497,2119.3538643867182,{"$f":"IF(J17=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$28-YEAR)),J17*((1+ICSInf)^(Y$28-YEAR)))","v":2172.5696496800288},2226.8838909220294,2282.5559881950799,2339.6198878999567,2398.1103850974555,{"$f":"IF(O17=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$28-YEAR)),O17*((1+ICSInf)^(Y$28-YEAR)))","v":2457.8007273933317},2519.2457455781646,2582.2268892176185,2646.7825614480589,2712.9521254842607,{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(T$28-YEAR))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(T$28-YEAR))),T17*((1+ICSInf)^(T$28-YEAR)))))","v":2781.0728297454989},2850.5996504891364,2921.8646417513646,2994.9112577951487,3069.7840392400271,{"$f":"IF(Y17=\"\",IF(($D29+NPV(ICSInf,$E29:X29))<$L8,MIN(ABS((($G8-$F8)/5)*((1+ICSInf)^(Y$28-YEAR))),ABS((($H8-$G8)/5)*((1+ICSInf)^(Y$28-YEAR))),(($L8-($D29+NPV(ICSInf,$E29:X29)))*((1+ICSInf)^(Y$28-YEAR)))),0),Y17*((1+ICSInf)^(T$28-YEAR)))","v":3146.1927238507678},{"$f":"IF(Z17=\"\",IF(($D29+NPV(ICSInf,$E29:Y29)<($L8*((1+ICSInf)^(Z$28-YEAR)))),Y29*((1+ICSInf)),Z17*((1+ICSInf)^(Z$28-YEAR))))","v":3224.8475419470369},{"$f":"IF(AA17=\"\",IF(($D29+NPV(ICSInf,$E29:Z29)<($L8*((1+ICSInf)^(AA$28-YEAR)))),Z29*((1+ICSInf)),AA17*((1+ICSInf)^(AA$28-YEAR))))","v":3305.4687304957124},{"$f":"IF(AB17=\"\",IF(($D29+NPV(ICSInf,$E29:AA29)<($L8*((1+ICSInf)^(AB$28-YEAR)))),AA29*((1+ICSInf)),AB17*((1+ICSInf)^(AB$28-YEAR))))","v":3388.105448758105},{"$f":"IF(AC17=\"\",IF(($D29+NPV(ICSInf,$E29:AB29)<($L8*((1+ICSInf)^(AC$28-YEAR)))),AB29*((1+ICSInf)),AC17*((1+ICSInf)^(AC$28-YEAR))))","v":3472.8080849770572},{"$f":"IF(AD17=\"\",IF(($D29+NPV(ICSInf,$E29:AC29)<($L8*((1+ICSInf)^(AD$28-YEAR)))),AC29*((1+ICSInf)),AD17*((1+ICSInf)^(AD$28-YEAR))))","v":3559.6282871014832},{"$f":"IF(AE17=\"\",IF(($D29+NPV(ICSInf,$E29:AD29)<($L8*((1+ICSInf)^(AE$28-YEAR)))),AD29*((1+ICSInf)),AE17*((1+ICSInf)^(AE$28-YEAR))))","v":3648.6189942790202},{"$f":"IF(AF17=\"\",IF(($D29+NPV(ICSInf,$E29:AE29)<($L8*((1+ICSInf)^(AF$28-YEAR)))),AE29*((1+ICSInf)),AF17*((1+ICSInf)^(AF$28-YEAR))))","v":3739.8344691359953},{"$f":"IF(AG17=\"\",IF(($D29+NPV(ICSInf,$E29:AF29)<($L8*((1+ICSInf)^(AG$28-YEAR)))),AF29*((1+ICSInf)),AG17*((1+ICSInf)^(AG$28-YEAR))))","v":3833.3303308643949},{"$f":"IF(AH17=\"\",IF(($D29+NPV(ICSInf,$E29:AG29)<($L8*((1+ICSInf)^(AH$28-YEAR)))),AG29*((1+ICSInf)),AH17*((1+ICSInf)^(AH$28-YEAR))))","v":3929.1635891360042}]
[null,0,"Sarina",9793,152.72499999999999,156.54312499999997,160.45670312499999,164.46812070312495,168.57982372070308,172.79431931372065,177.11417729656367,181.54203172897775,186.08058252220215,190.7325970852572,195.50091201238862,200.38843481269834,205.39814568301577,210.53309932509114,215.79642680821846,221.48823860255601,227.02544456761987,232.70108068181037,238.51860769885565,244.481572891327,{"$f":"IF(Y18=\"\",IF(($D30+NPV(ICSInf,$E30:X30))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$28-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$28-YEAR))),(($L9-($D30+NPV(ICSInf,$E30:X30)))*((1+ICSInf)^(Y$28-YEAR)))),0),Y18*((1+ICSInf)^(T$28-YEAR)))","v":250.25769584335063},{"$f":"IF(Z18=\"\",IF(($D30+NPV(ICSInf,$E30:Y30)<($L9*((1+ICSInf)^(Z$28-YEAR)))),Y30*((1+ICSInf)),Z18*((1+ICSInf)^(Z$28-YEAR))))","v":256.51413823943437},{"$f":"IF(AA18=\"\",IF(($D30+NPV(ICSInf,$E30:Z30)<($L9*((1+ICSInf)^(AA$28-YEAR)))),Z30*((1+ICSInf)),AA18*((1+ICSInf)^(AA$28-YEAR))))","v":262.92699169542021},{"$f":"IF(AB18=\"\",IF(($D30+NPV(ICSInf,$E30:AA30)<($L9*((1+ICSInf)^(AB$28-YEAR)))),AA30*((1+ICSInf)),AB18*((1+ICSInf)^(AB$28-YEAR))))","v":269.5001664878057},{"$f":"IF(AC18=\"\",IF(($D30+NPV(ICSInf,$E30:AB30)<($L9*((1+ICSInf)^(AC$28-YEAR)))),AB30*((1+ICSInf)),AC18*((1+ICSInf)^(AC$28-YEAR))))","v":276.23767065000084},{"$f":"IF(AD18=\"\",IF(($D30+NPV(ICSInf,$E30:AC30)<($L9*((1+ICSInf)^(AD$28-YEAR)))),AC30*((1+ICSInf)),AD18*((1+ICSInf)^(AD$28-YEAR))))","v":283.14361241625085},{"$f":"IF(AE18=\"\",IF(($D30+NPV(ICSInf,$E30:AD30)<($L9*((1+ICSInf)^(AE$28-YEAR)))),AD30*((1+ICSInf)),AE18*((1+ICSInf)^(AE$28-YEAR))))","v":290.22220272665709},{"$f":"IF(AF18=\"\",IF(($D30+NPV(ICSInf,$E30:AE30)<($L9*((1+ICSInf)^(AF$28-YEAR)))),AE30*((1+ICSInf)),AF18*((1+ICSInf)^(AF$28-YEAR))))","v":297.4777577948235},{"$f":"IF(AG18=\"\",IF(($D30+NPV(ICSInf,$E30:AF30)<($L9*((1+ICSInf)^(AG$28-YEAR)))),AF30*((1+ICSInf)),AG18*((1+ICSInf)^(AG$28-YEAR))))","v":304.91470173969407},{"$f":"IF(AH18=\"\",IF(($D30+NPV(ICSInf,$E30:AG30)<($L9*((1+ICSInf)^(AH$28-YEAR)))),AG30*((1+ICSInf)),AH18*((1+ICSInf)^(AH$28-YEAR))))","v":312.53756928318637}]
[null,0,"Mirani",4414,174.24999999999997,178.60624999999999,183.07140624999997,187.64819140624996,192.33939619140619,140.55484228740229,144.06871334458737,147.67043117820202,151.36219195765705,155.14624675659849,217.54396786344992,222.98256706003613,228.55713123653703,234.27105951745042,240.12783600538674,151.41957330737745,155.20506264006184,159.0851892060634,163.06231893621501,167.13887690962034,{"$f":"IF(Y19=\"\",IF(($D31+NPV(ICSInf,$E31:X31))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$28-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$28-YEAR))),(($L10-($D31+NPV(ICSInf,$E31:X31)))*((1+ICSInf)^(Y$28-YEAR)))),0),Y19*((1+ICSInf)^(T$28-YEAR)))","v":171.31734883236084},{"$f":"IF(Z19=\"\",IF(($D31+NPV(ICSInf,$E31:Y31)<($L10*((1+ICSInf)^(Z$28-YEAR)))),Y31*((1+ICSInf)),Z19*((1+ICSInf)^(Z$28-YEAR))))","v":175.60028255316985},{"$f":"IF(AA19=\"\",IF(($D31+NPV(ICSInf,$E31:Z31)<($L10*((1+ICSInf)^(AA$28-YEAR)))),Z31*((1+ICSInf)),AA19*((1+ICSInf)^(AA$28-YEAR))))","v":179.99028961699909},{"$f":"IF(AB19=\"\",IF(($D31+NPV(ICSInf,$E31:AA31)<($L10*((1+ICSInf)^(AB$28-YEAR)))),AA31*((1+ICSInf)),AB19*((1+ICSInf)^(AB$28-YEAR))))","v":184.49004685742406},{"$f":"IF(AC19=\"\",IF(($D31+NPV(ICSInf,$E31:AB31)<($L10*((1+ICSInf)^(AC$28-YEAR)))),AB31*((1+ICSInf)),AC19*((1+ICSInf)^(AC$28-YEAR))))","v":189.10229802885965},{"$f":"IF(AD19=\"\",IF(($D31+NPV(ICSInf,$E31:AC31)<($L10*((1+ICSInf)^(AD$28-YEAR)))),AC31*((1+ICSInf)),AD19*((1+ICSInf)^(AD$28-YEAR))))","v":193.82985547958111},{"$f":"IF(AE19=\"\",IF(($D31+NPV(ICSInf,$E31:AD31)<($L10*((1+ICSInf)^(AE$28-YEAR)))),AD31*((1+ICSInf)),AE19*((1+ICSInf)^(AE$28-YEAR))))","v":198.67560186657062},{"$f":"IF(AF19=\"\",IF(($D31+NPV(ICSInf,$E31:AE31)<($L10*((1+ICSInf)^(AF$28-YEAR)))),AE31*((1+ICSInf)),AF19*((1+ICSInf)^(AF$28-YEAR))))","v":203.64249191323486},{"$f":"IF(AG19=\"\",IF(($D31+NPV(ICSInf,$E31:AF31)<($L10*((1+ICSInf)^(AG$28-YEAR)))),AF31*((1+ICSInf)),AG19*((1+ICSInf)^(AG$28-YEAR))))","v":208.73355421106572},{"$f":"IF(AH19=\"\",IF(($D31+NPV(ICSInf,$E31:AG31)<($L10*((1+ICSInf)^(AH$28-YEAR)))),AG31*((1+ICSInf)),AH19*((1+ICSInf)^(AH$28-YEAR))))","v":213.95189306634234}]

{"sheet":"Catchment Demand- Sewer","index":28,"n_rows":64,"n_cols":34,"rows_kept":64,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Wastewater"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (EP)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$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,null,"Bucasia (Mackay North)",20827,28588,35815,46100,50350,null,{"$f":"NPV(WACCII,$E46:$AH46)","v":19219.312245353434},null,50351]
[null,null,"Bakers Creek (Mackay South) – Nth Pioneer River",41303,44680,47066,49178,52373,null,{"$f":"NPV(WACCII,$E47:$AH47)","v":7128.4469029622387},null,52373]
[null,null,"Bakers Creek (Mackay South) – Sth Pioneer River",150575,165865,179000,192701,222697,null,{"$f":"NPV(WACCII,$E48:$AH48)","v":42874.580272804866},null,85161]
[null,null,"Mirani and Marian",4414,5264,5870,6699,7209,null,{"$f":"NPV(WACCII,$E49:$AH49)","v":2146.7887733748794},null,9592]
[null,null,"Sarina",5285,6439,7449,8354,9593,null,{"$f":"NPV(WACCII,$E50:$AH50)","v":2734.2891879686272},null,9593]
[]
[null,null,"Totals",{"$f":"SUM(D8:D12)","v":222404},{"$f":"SUM(E8:E12)","v":250836},{"$f":"SUM(F8:F12)","v":275200},{"$f":"SUM(G8:G12)","v":303032},{"$f":"SUM(H8:H12)","v":342222}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"D7","v":2016},{"$f":"D18 +1","v":2017},{"$f":"E18 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"R18 +1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":0},"Bucasia (Mackay North)"]
[null,0,"Bakers Creek (Mackay South) – Nth Pioneer River"]
[null,0,"Bakers Creek (Mackay South) – Sth Pioneer River"]
[null,0,"Mirani and Marian"]
[null,0,"Sarina"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$f":"D18","v":2016},{"$f":"D45 +1","v":2017},{"$f":"E45 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,{"$f":"R45 +1","v":2031},2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":0},"Bucasia (Mackay North)",20827,{"$f":"IF(E19=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$45-YEAR)),E19*((1+ICSInf)^(Y$45-YEAR)))","v":1591.0049999999999},1630.780125,1671.5496281249998,1713.3383688281247,1756.1718280488276,{"$f":"IF(J19=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$45-YEAR)),J19*((1+ICSInf)^(Y$45-YEAR)))","v":1676.2208666849115},1718.1263883520344,1761.0795480608351,1805.1065367623557,1850.2342001814147,{"$f":"IF(O19=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$45-YEAR)),O19*((1+ICSInf)^(Y$45-YEAR)))","v":2698.962255097204},2766.4363114746338,2835.5972192615,2906.4871497430368,2979.1493284866133,{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(T$45-YEAR))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(T$45-YEAR))),T19*((1+ICSInf)^(T$45-YEAR)))))","v":1261.8297775614787},1293.3755220005155,1325.7099100505284,1358.8526578017916,1392.8239742468363,{"$f":"IF(Y19=\"\",IF(($D46+NPV(ICSInf,$E46:X46))<$L8,MIN(ABS((($G8-$F8)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS((($H8-$G8)/5)*((1+ICSInf)^(Y$45-YEAR))),(($L8-($D46+NPV(ICSInf,$E46:X46)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y19*((1+ICSInf)^(T$45-YEAR)))","v":1.6795818512976552},{"$f":"IF(Z19=\"\",IF(($D46+NPV(ICSInf,$E46:Y46)<($L8*((1+ICSInf)^(Z$45-YEAR)))),Y46*((1+ICSInf)),Z19*((1+ICSInf)^(Z$45-YEAR))))","v":1.7215713975800966},{"$f":"IF(AA19=\"\",IF(($D46+NPV(ICSInf,$E46:Z46)<($L8*((1+ICSInf)^(AA$45-YEAR)))),Z46*((1+ICSInf)),AA19*((1+ICSInf)^(AA$45-YEAR))))","v":1.7646106825195988},{"$f":"IF(AB19=\"\",IF(($D46+NPV(ICSInf,$E46:AA46)<($L8*((1+ICSInf)^(AB$45-YEAR)))),AA46*((1+ICSInf)),AB19*((1+ICSInf)^(AB$45-YEAR))))","v":1.8087259495825887},{"$f":"IF(AC19=\"\",IF(($D46+NPV(ICSInf,$E46:AB46)<($L8*((1+ICSInf)^(AC$45-YEAR)))),AB46*((1+ICSInf)),AC19*((1+ICSInf)^(AC$45-YEAR))))","v":1.8539440983221533},{"$f":"IF(AD19=\"\",IF(($D46+NPV(ICSInf,$E46:AC46)<($L8*((1+ICSInf)^(AD$45-YEAR)))),AC46*((1+ICSInf)),AD19*((1+ICSInf)^(AD$45-YEAR))))","v":1.9002927007802071},{"$f":"IF(AE19=\"\",IF(($D46+NPV(ICSInf,$E46:AD46)<($L8*((1+ICSInf)^(AE$45-YEAR)))),AD46*((1+ICSInf)),AE19*((1+ICSInf)^(AE$45-YEAR))))","v":1.9478000182997122},{"$f":"IF(AF19=\"\",IF(($D46+NPV(ICSInf,$E46:AE46)<($L8*((1+ICSInf)^(AF$45-YEAR)))),AE46*((1+ICSInf)),AF19*((1+ICSInf)^(AF$45-YEAR))))","v":1.9964950187572048},{"$f":"IF(AG19=\"\",IF(($D46+NPV(ICSInf,$E46:AF46)<($L8*((1+ICSInf)^(AG$45-YEAR)))),AF46*((1+ICSInf)),AG19*((1+ICSInf)^(AG$45-YEAR))))","v":2.0464073942261347},{"$f":"IF(AH19=\"\",IF(($D46+NPV(ICSInf,$E46:AG46)<($L8*((1+ICSInf)^(AH$45-YEAR)))),AG46*((1+ICSInf)),AH19*((1+ICSInf)^(AH$45-YEAR))))","v":2.097567579081788}]
[null,0,"Bakers Creek (Mackay South) – Nth Pioneer River",41303,692.28499999999997,709.5921249999999,727.33192812499988,745.51522632812487,764.15310698632788,553.40569917119115,567.240841650471,581.42186269173271,595.95740925902589,610.85634449050156,554.22540425525472,568.08103936163604,582.28306534567696,596.84014197931879,611.76114552880188,948.59909160209986,972.31406889215225,996.62192061445603,1021.5374686298175,1047.0759053455627,{"$f":"IF(Y20=\"\",IF(($D47+NPV(ICSInf,$E47:X47))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$45-YEAR))),(($L9-($D47+NPV(ICSInf,$E47:X47)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y20*((1+ICSInf)^(T$45-YEAR)))","v":0},{"$f":"IF(Z20=\"\",IF(($D47+NPV(ICSInf,$E47:Y47)<($L9*((1+ICSInf)^(Z$45-YEAR)))),Y47*((1+ICSInf)),Z20*((1+ICSInf)^(Z$45-YEAR))))","v":0},{"$f":"IF(AA20=\"\",IF(($D47+NPV(ICSInf,$E47:Z47)<($L9*((1+ICSInf)^(AA$45-YEAR)))),Z47*((1+ICSInf)),AA20*((1+ICSInf)^(AA$45-YEAR))))","v":0},{"$f":"IF(AB20=\"\",IF(($D47+NPV(ICSInf,$E47:AA47)<($L9*((1+ICSInf)^(AB$45-YEAR)))),AA47*((1+ICSInf)),AB20*((1+ICSInf)^(AB$45-YEAR))))","v":0},{"$f":"IF(AC20=\"\",IF(($D47+NPV(ICSInf,$E47:AB47)<($L9*((1+ICSInf)^(AC$45-YEAR)))),AB47*((1+ICSInf)),AC20*((1+ICSInf)^(AC$45-YEAR))))","v":0},{"$f":"IF(AD20=\"\",IF(($D47+NPV(ICSInf,$E47:AC47)<($L9*((1+ICSInf)^(AD$45-YEAR)))),AC47*((1+ICSInf)),AD20*((1+ICSInf)^(AD$45-YEAR))))","v":0},{"$f":"IF(AE20=\"\",IF(($D47+NPV(ICSInf,$E47:AD47)<($L9*((1+ICSInf)^(AE$45-YEAR)))),AD47*((1+ICSInf)),AE20*((1+ICSInf)^(AE$45-YEAR))))","v":0},{"$f":"IF(AF20=\"\",IF(($D47+NPV(ICSInf,$E47:AE47)<($L9*((1+ICSInf)^(AF$45-YEAR)))),AE47*((1+ICSInf)),AF20*((1+ICSInf)^(AF$45-YEAR))))","v":0},{"$f":"IF(AG20=\"\",IF(($D47+NPV(ICSInf,$E47:AF47)<($L9*((1+ICSInf)^(AG$45-YEAR)))),AF47*((1+ICSInf)),AG20*((1+ICSInf)^(AG$45-YEAR))))","v":0},{"$f":"IF(AH20=\"\",IF(($D47+NPV(ICSInf,$E47:AG47)<($L9*((1+ICSInf)^(AH$45-YEAR)))),AG47*((1+ICSInf)),AH20*((1+ICSInf)^(AH$45-YEAR))))","v":0}]
[null,0,"Bakers Creek (Mackay South) – Sth Pioneer River",150575,3134.45,3212.8112499999997,3293.1315312499996,3375.4598195312492,3459.8463150195303,3046.5146096452627,3122.6774748863941,3200.7444117585537,3280.763022052517,3362.7820976038302,3595.379859707029,3685.2643561997043,3777.3959651046966,3871.8308642323136,3968.6266358381222,8905.8461194668507,9128.4922724535209,9356.7045792648587,9590.6221937464798,9830.3877485901412,{"$f":"IF(Y21=\"\",IF(($D48+NPV(ICSInf,$E48:X48))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$45-YEAR))),(($L10-($D48+NPV(ICSInf,$E48:X48)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y21*((1+ICSInf)^(T$45-YEAR)))","v":0},{"$f":"IF(Z21=\"\",IF(($D48+NPV(ICSInf,$E48:Y48)<($L10*((1+ICSInf)^(Z$45-YEAR)))),Y48*((1+ICSInf)),Z21*((1+ICSInf)^(Z$45-YEAR))))","v":0},{"$f":"IF(AA21=\"\",IF(($D48+NPV(ICSInf,$E48:Z48)<($L10*((1+ICSInf)^(AA$45-YEAR)))),Z48*((1+ICSInf)),AA21*((1+ICSInf)^(AA$45-YEAR))))","v":0},{"$f":"IF(AB21=\"\",IF(($D48+NPV(ICSInf,$E48:AA48)<($L10*((1+ICSInf)^(AB$45-YEAR)))),AA48*((1+ICSInf)),AB21*((1+ICSInf)^(AB$45-YEAR))))","v":0},{"$f":"IF(AC21=\"\",IF(($D48+NPV(ICSInf,$E48:AB48)<($L10*((1+ICSInf)^(AC$45-YEAR)))),AB48*((1+ICSInf)),AC21*((1+ICSInf)^(AC$45-YEAR))))","v":0},{"$f":"IF(AD21=\"\",IF(($D48+NPV(ICSInf,$E48:AC48)<($L10*((1+ICSInf)^(AD$45-YEAR)))),AC48*((1+ICSInf)),AD21*((1+ICSInf)^(AD$45-YEAR))))","v":0},{"$f":"IF(AE21=\"\",IF(($D48+NPV(ICSInf,$E48:AD48)<($L10*((1+ICSInf)^(AE$45-YEAR)))),AD48*((1+ICSInf)),AE21*((1+ICSInf)^(AE$45-YEAR))))","v":0},{"$f":"IF(AF21=\"\",IF(($D48+NPV(ICSInf,$E48:AE48)<($L10*((1+ICSInf)^(AF$45-YEAR)))),AE48*((1+ICSInf)),AF21*((1+ICSInf)^(AF$45-YEAR))))","v":0},{"$f":"IF(AG21=\"\",IF(($D48+NPV(ICSInf,$E48:AF48)<($L10*((1+ICSInf)^(AG$45-YEAR)))),AF48*((1+ICSInf)),AG21*((1+ICSInf)^(AG$45-YEAR))))","v":0},{"$f":"IF(AH21=\"\",IF(($D48+NPV(ICSInf,$E48:AG48)<($L10*((1+ICSInf)^(AH$45-YEAR)))),AG48*((1+ICSInf)),AH21*((1+ICSInf)^(AH$45-YEAR))))","v":0}]
[null,0,"Mirani and Marian",4414,174.24999999999997,178.60624999999999,183.07140624999997,187.64819140624996,192.33939619140619,140.55484228740229,144.06871334458737,147.67043117820202,151.36219195765705,155.14624675659849,217.54396786344992,222.98256706003613,228.55713123653703,234.27105951745042,240.12783600538674,151.41957330737745,155.20506264006184,159.0851892060634,163.06231893621501,167.13887690962034,{"$f":"IF(Y22=\"\",IF(($D49+NPV(ICSInf,$E49:X49))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Y$45-YEAR))),(($L11-($D49+NPV(ICSInf,$E49:X49)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y22*((1+ICSInf)^(T$45-YEAR)))","v":171.31734883236084},{"$f":"IF(Z22=\"\",IF(($D49+NPV(ICSInf,$E49:Y49)<($L11*((1+ICSInf)^(Z$45-YEAR)))),Y49*((1+ICSInf)),Z22*((1+ICSInf)^(Z$45-YEAR))))","v":175.60028255316985},{"$f":"IF(AA22=\"\",IF(($D49+NPV(ICSInf,$E49:Z49)<($L11*((1+ICSInf)^(AA$45-YEAR)))),Z49*((1+ICSInf)),AA22*((1+ICSInf)^(AA$45-YEAR))))","v":179.99028961699909},{"$f":"IF(AB22=\"\",IF(($D49+NPV(ICSInf,$E49:AA49)<($L11*((1+ICSInf)^(AB$45-YEAR)))),AA49*((1+ICSInf)),AB22*((1+ICSInf)^(AB$45-YEAR))))","v":184.49004685742406},{"$f":"IF(AC22=\"\",IF(($D49+NPV(ICSInf,$E49:AB49)<($L11*((1+ICSInf)^(AC$45-YEAR)))),AB49*((1+ICSInf)),AC22*((1+ICSInf)^(AC$45-YEAR))))","v":189.10229802885965},{"$f":"IF(AD22=\"\",IF(($D49+NPV(ICSInf,$E49:AC49)<($L11*((1+ICSInf)^(AD$45-YEAR)))),AC49*((1+ICSInf)),AD22*((1+ICSInf)^(AD$45-YEAR))))","v":193.82985547958111},{"$f":"IF(AE22=\"\",IF(($D49+NPV(ICSInf,$E49:AD49)<($L11*((1+ICSInf)^(AE$45-YEAR)))),AD49*((1+ICSInf)),AE22*((1+ICSInf)^(AE$45-YEAR))))","v":198.67560186657062},{"$f":"IF(AF22=\"\",IF(($D49+NPV(ICSInf,$E49:AE49)<($L11*((1+ICSInf)^(AF$45-YEAR)))),AE49*((1+ICSInf)),AF22*((1+ICSInf)^(AF$45-YEAR))))","v":203.64249191323486},{"$f":"IF(AG22=\"\",IF(($D49+NPV(ICSInf,$E49:AF49)<($L11*((1+ICSInf)^(AG$45-YEAR)))),AF49*((1+ICSInf)),AG22*((1+ICSInf)^(AG$45-YEAR))))","v":208.73355421106572},{"$f":"IF(AH22=\"\",IF(($D49+NPV(ICSInf,$E49:AG49)<($L11*((1+ICSInf)^(AH$45-YEAR)))),AG49*((1+ICSInf)),AH22*((1+ICSInf)^(AH$45-YEAR))))","v":213.95189306634234}]
[null,0,"Sarina",5285,236.57,242.48425,248.54635624999997,254.76001515624995,261.12901553515616,234.25807047900381,240.11452224097891,246.11738529700338,252.27031992942841,258.57707792766411,237.48768506202916,243.42487718857984,249.51049911829435,255.74826159625167,262.14196813615803,367.86049279968756,377.05700511967967,386.48343024767172,396.14551600386352,406.04915390396002,{"$f":"IF(Y23=\"\",IF(($D50+NPV(ICSInf,$E50:X50))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Y$45-YEAR))),(($L12-($D50+NPV(ICSInf,$E50:X50)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y23*((1+ICSInf)^(T$45-YEAR)))","v":0},{"$f":"IF(Z23=\"\",IF(($D50+NPV(ICSInf,$E50:Y50)<($L12*((1+ICSInf)^(Z$45-YEAR)))),Y50*((1+ICSInf)),Z23*((1+ICSInf)^(Z$45-YEAR))))","v":0},{"$f":"IF(AA23=\"\",IF(($D50+NPV(ICSInf,$E50:Z50)<($L12*((1+ICSInf)^(AA$45-YEAR)))),Z50*((1+ICSInf)),AA23*((1+ICSInf)^(AA$45-YEAR))))","v":0},{"$f":"IF(AB23=\"\",IF(($D50+NPV(ICSInf,$E50:AA50)<($L12*((1+ICSInf)^(AB$45-YEAR)))),AA50*((1+ICSInf)),AB23*((1+ICSInf)^(AB$45-YEAR))))","v":0},{"$f":"IF(AC23=\"\",IF(($D50+NPV(ICSInf,$E50:AB50)<($L12*((1+ICSInf)^(AC$45-YEAR)))),AB50*((1+ICSInf)),AC23*((1+ICSInf)^(AC$45-YEAR))))","v":0},{"$f":"IF(AD23=\"\",IF(($D50+NPV(ICSInf,$E50:AC50)<($L12*((1+ICSInf)^(AD$45-YEAR)))),AC50*((1+ICSInf)),AD23*((1+ICSInf)^(AD$45-YEAR))))","v":0},{"$f":"IF(AE23=\"\",IF(($D50+NPV(ICSInf,$E50:AD50)<($L12*((1+ICSInf)^(AE$45-YEAR)))),AD50*((1+ICSInf)),AE23*((1+ICSInf)^(AE$45-YEAR))))","v":0},{"$f":"IF(AF23=\"\",IF(($D50+NPV(ICSInf,$E50:AE50)<($L12*((1+ICSInf)^(AF$45-YEAR)))),AE50*((1+ICSInf)),AF23*((1+ICSInf)^(AF$45-YEAR))))","v":0},{"$f":"IF(AG23=\"\",IF(($D50+NPV(ICSInf,$E50:AF50)<($L12*((1+ICSInf)^(AG$45-YEAR)))),AF50*((1+ICSInf)),AG23*((1+ICSInf)^(AG$45-YEAR))))","v":0},{"$f":"IF(AH23=\"\",IF(($D50+NPV(ICSInf,$E50:AG50)<($L12*((1+ICSInf)^(AH$45-YEAR)))),AG50*((1+ICSInf)),AH23*((1+ICSInf)^(AH$45-YEAR))))","v":0}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E24*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F24*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G24*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H24*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I24*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J24*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K24*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L24*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M24*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N24*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O24*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P24*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q24*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R24*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S24=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S24*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T24*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U24*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V24*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W24*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X24*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y24=\"\",IF(($D51+NPV(ICSInf,$E51:X51))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D51+NPV(ICSInf,$E51:X51)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y24*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z24=\"\",IF(($D51+NPV(ICSInf,$E51:Y51)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y51*((1+ICSInf)),Z24*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA24=\"\",IF(($D51+NPV(ICSInf,$E51:Z51)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z51*((1+ICSInf)),AA24*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB24=\"\",IF(($D51+NPV(ICSInf,$E51:AA51)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA51*((1+ICSInf)),AB24*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC24=\"\",IF(($D51+NPV(ICSInf,$E51:AB51)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB51*((1+ICSInf)),AC24*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD24=\"\",IF(($D51+NPV(ICSInf,$E51:AC51)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC51*((1+ICSInf)),AD24*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE24=\"\",IF(($D51+NPV(ICSInf,$E51:AD51)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD51*((1+ICSInf)),AE24*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF24=\"\",IF(($D51+NPV(ICSInf,$E51:AE51)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE51*((1+ICSInf)),AF24*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG24=\"\",IF(($D51+NPV(ICSInf,$E51:AF51)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF51*((1+ICSInf)),AG24*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH24=\"\",IF(($D51+NPV(ICSInf,$E51:AG51)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG51*((1+ICSInf)),AH24*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E25*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F25*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G25*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H25*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I25*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J25*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K25*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L25*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M25*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N25*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O25*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P25*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q25*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R25*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S25=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S25*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T25*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U25*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V25*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W25*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X25*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y25=\"\",IF(($D52+NPV(ICSInf,$E52:X52))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D52+NPV(ICSInf,$E52:X52)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y25*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z25=\"\",IF(($D52+NPV(ICSInf,$E52:Y52)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y52*((1+ICSInf)),Z25*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA25=\"\",IF(($D52+NPV(ICSInf,$E52:Z52)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z52*((1+ICSInf)),AA25*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB25=\"\",IF(($D52+NPV(ICSInf,$E52:AA52)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA52*((1+ICSInf)),AB25*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC25=\"\",IF(($D52+NPV(ICSInf,$E52:AB52)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB52*((1+ICSInf)),AC25*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD25=\"\",IF(($D52+NPV(ICSInf,$E52:AC52)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC52*((1+ICSInf)),AD25*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE25=\"\",IF(($D52+NPV(ICSInf,$E52:AD52)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD52*((1+ICSInf)),AE25*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF25=\"\",IF(($D52+NPV(ICSInf,$E52:AE52)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE52*((1+ICSInf)),AF25*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG25=\"\",IF(($D52+NPV(ICSInf,$E52:AF52)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF52*((1+ICSInf)),AG25*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH25=\"\",IF(($D52+NPV(ICSInf,$E52:AG52)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG52*((1+ICSInf)),AH25*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E26*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F26*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G26*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H26*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I26*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J26*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K26*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L26*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M26*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N26*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O26*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P26*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q26*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R26*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S26=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S26*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T26*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U26*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V26*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W26*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X26*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y26=\"\",IF(($D53+NPV(ICSInf,$E53:X53))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D53+NPV(ICSInf,$E53:X53)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y26*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z26=\"\",IF(($D53+NPV(ICSInf,$E53:Y53)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y53*((1+ICSInf)),Z26*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA26=\"\",IF(($D53+NPV(ICSInf,$E53:Z53)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z53*((1+ICSInf)),AA26*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB26=\"\",IF(($D53+NPV(ICSInf,$E53:AA53)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA53*((1+ICSInf)),AB26*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC26=\"\",IF(($D53+NPV(ICSInf,$E53:AB53)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB53*((1+ICSInf)),AC26*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD26=\"\",IF(($D53+NPV(ICSInf,$E53:AC53)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC53*((1+ICSInf)),AD26*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE26=\"\",IF(($D53+NPV(ICSInf,$E53:AD53)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD53*((1+ICSInf)),AE26*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF26=\"\",IF(($D53+NPV(ICSInf,$E53:AE53)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE53*((1+ICSInf)),AF26*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG26=\"\",IF(($D53+NPV(ICSInf,$E53:AF53)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF53*((1+ICSInf)),AG26*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH26=\"\",IF(($D53+NPV(ICSInf,$E53:AG53)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG53*((1+ICSInf)),AH26*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E27*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F27*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G27*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H27*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I27*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J27*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K27*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L27*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M27*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N27*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O27*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P27*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q27*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R27*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S27=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S27*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T27*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U27*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V27*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W27*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X27*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y27=\"\",IF(($D54+NPV(ICSInf,$E54:X54))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D54+NPV(ICSInf,$E54:X54)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y27*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z27=\"\",IF(($D54+NPV(ICSInf,$E54:Y54)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y54*((1+ICSInf)),Z27*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA27=\"\",IF(($D54+NPV(ICSInf,$E54:Z54)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z54*((1+ICSInf)),AA27*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB27=\"\",IF(($D54+NPV(ICSInf,$E54:AA54)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA54*((1+ICSInf)),AB27*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC27=\"\",IF(($D54+NPV(ICSInf,$E54:AB54)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB54*((1+ICSInf)),AC27*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD27=\"\",IF(($D54+NPV(ICSInf,$E54:AC54)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC54*((1+ICSInf)),AD27*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE27=\"\",IF(($D54+NPV(ICSInf,$E54:AD54)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD54*((1+ICSInf)),AE27*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF27=\"\",IF(($D54+NPV(ICSInf,$E54:AE54)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE54*((1+ICSInf)),AF27*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG27=\"\",IF(($D54+NPV(ICSInf,$E54:AF54)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF54*((1+ICSInf)),AG27*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH27=\"\",IF(($D54+NPV(ICSInf,$E54:AG54)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG54*((1+ICSInf)),AH27*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E28*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F28*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G28*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H28*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I28*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J28*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K28*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L28*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M28*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N28*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O28*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P28*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q28*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R28*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S28=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S28*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T28*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U28*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V28*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W28*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X28*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y28=\"\",IF(($D55+NPV(ICSInf,$E55:X55))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D55+NPV(ICSInf,$E55:X55)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y28*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z28=\"\",IF(($D55+NPV(ICSInf,$E55:Y55)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y55*((1+ICSInf)),Z28*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA28=\"\",IF(($D55+NPV(ICSInf,$E55:Z55)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z55*((1+ICSInf)),AA28*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB28=\"\",IF(($D55+NPV(ICSInf,$E55:AA55)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA55*((1+ICSInf)),AB28*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC28=\"\",IF(($D55+NPV(ICSInf,$E55:AB55)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB55*((1+ICSInf)),AC28*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD28=\"\",IF(($D55+NPV(ICSInf,$E55:AC55)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC55*((1+ICSInf)),AD28*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE28=\"\",IF(($D55+NPV(ICSInf,$E55:AD55)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD55*((1+ICSInf)),AE28*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF28=\"\",IF(($D55+NPV(ICSInf,$E55:AE55)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE55*((1+ICSInf)),AF28*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG28=\"\",IF(($D55+NPV(ICSInf,$E55:AF55)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF55*((1+ICSInf)),AG28*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH28=\"\",IF(($D55+NPV(ICSInf,$E55:AG55)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG55*((1+ICSInf)),AH28*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E29*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F29*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G29*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H29*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I29*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J29*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K29*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L29*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M29*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N29*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O29*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P29*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q29*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R29*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S29=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S29*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T29*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U29*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V29*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W29*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X29*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y29=\"\",IF(($D56+NPV(ICSInf,$E56:X56))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D56+NPV(ICSInf,$E56:X56)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y29*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z29=\"\",IF(($D56+NPV(ICSInf,$E56:Y56)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y56*((1+ICSInf)),Z29*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA29=\"\",IF(($D56+NPV(ICSInf,$E56:Z56)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z56*((1+ICSInf)),AA29*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB29=\"\",IF(($D56+NPV(ICSInf,$E56:AA56)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA56*((1+ICSInf)),AB29*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC29=\"\",IF(($D56+NPV(ICSInf,$E56:AB56)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB56*((1+ICSInf)),AC29*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD29=\"\",IF(($D56+NPV(ICSInf,$E56:AC56)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC56*((1+ICSInf)),AD29*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE29=\"\",IF(($D56+NPV(ICSInf,$E56:AD56)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD56*((1+ICSInf)),AE29*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF29=\"\",IF(($D56+NPV(ICSInf,$E56:AE56)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE56*((1+ICSInf)),AF29*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG29=\"\",IF(($D56+NPV(ICSInf,$E56:AF56)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF56*((1+ICSInf)),AG29*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH29=\"\",IF(($D56+NPV(ICSInf,$E56:AG56)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG56*((1+ICSInf)),AH29*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E30*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F30*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G30*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H30*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I30*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J30*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K30*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L30*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M30*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N30*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O30*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P30*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q30*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R30*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S30=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S30*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T30*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U30*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V30*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W30*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X30*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y30=\"\",IF(($D57+NPV(ICSInf,$E57:X57))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D57+NPV(ICSInf,$E57:X57)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y30*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z30=\"\",IF(($D57+NPV(ICSInf,$E57:Y57)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y57*((1+ICSInf)),Z30*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA30=\"\",IF(($D57+NPV(ICSInf,$E57:Z57)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z57*((1+ICSInf)),AA30*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB30=\"\",IF(($D57+NPV(ICSInf,$E57:AA57)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA57*((1+ICSInf)),AB30*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC30=\"\",IF(($D57+NPV(ICSInf,$E57:AB57)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB57*((1+ICSInf)),AC30*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD30=\"\",IF(($D57+NPV(ICSInf,$E57:AC57)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC57*((1+ICSInf)),AD30*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE30=\"\",IF(($D57+NPV(ICSInf,$E57:AD57)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD57*((1+ICSInf)),AE30*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF30=\"\",IF(($D57+NPV(ICSInf,$E57:AE57)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE57*((1+ICSInf)),AF30*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG30=\"\",IF(($D57+NPV(ICSInf,$E57:AF57)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF57*((1+ICSInf)),AG30*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH30=\"\",IF(($D57+NPV(ICSInf,$E57:AG57)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG57*((1+ICSInf)),AH30*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E31*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F31*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G31*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H31*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I31*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J31*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K31*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L31*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M31*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N31*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O31*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P31*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q31*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R31*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S31=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S31*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T31*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U31*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V31*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W31*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X31*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y31=\"\",IF(($D58+NPV(ICSInf,$E58:X58))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D58+NPV(ICSInf,$E58:X58)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y31*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z31=\"\",IF(($D58+NPV(ICSInf,$E58:Y58)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y58*((1+ICSInf)),Z31*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA31=\"\",IF(($D58+NPV(ICSInf,$E58:Z58)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z58*((1+ICSInf)),AA31*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB31=\"\",IF(($D58+NPV(ICSInf,$E58:AA58)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA58*((1+ICSInf)),AB31*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC31=\"\",IF(($D58+NPV(ICSInf,$E58:AB58)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB58*((1+ICSInf)),AC31*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD31=\"\",IF(($D58+NPV(ICSInf,$E58:AC58)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC58*((1+ICSInf)),AD31*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE31=\"\",IF(($D58+NPV(ICSInf,$E58:AD58)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD58*((1+ICSInf)),AE31*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF31=\"\",IF(($D58+NPV(ICSInf,$E58:AE58)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE58*((1+ICSInf)),AF31*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG31=\"\",IF(($D58+NPV(ICSInf,$E58:AF58)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF58*((1+ICSInf)),AG31*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH31=\"\",IF(($D58+NPV(ICSInf,$E58:AG58)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG58*((1+ICSInf)),AH31*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E32*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F32*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G32*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H32*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I32*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J32*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K32*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L32*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M32*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N32*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O32*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P32*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q32*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R32*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S32=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S32*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T32*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U32*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V32*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W32*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X32*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y32=\"\",IF(($D59+NPV(ICSInf,$E59:X59))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D59+NPV(ICSInf,$E59:X59)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y32*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z32=\"\",IF(($D59+NPV(ICSInf,$E59:Y59)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y59*((1+ICSInf)),Z32*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA32=\"\",IF(($D59+NPV(ICSInf,$E59:Z59)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z59*((1+ICSInf)),AA32*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB32=\"\",IF(($D59+NPV(ICSInf,$E59:AA59)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA59*((1+ICSInf)),AB32*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC32=\"\",IF(($D59+NPV(ICSInf,$E59:AB59)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB59*((1+ICSInf)),AC32*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD32=\"\",IF(($D59+NPV(ICSInf,$E59:AC59)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC59*((1+ICSInf)),AD32*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE32=\"\",IF(($D59+NPV(ICSInf,$E59:AD59)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD59*((1+ICSInf)),AE32*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF32=\"\",IF(($D59+NPV(ICSInf,$E59:AE59)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE59*((1+ICSInf)),AF32*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG32=\"\",IF(($D59+NPV(ICSInf,$E59:AF59)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF59*((1+ICSInf)),AG32*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH32=\"\",IF(($D59+NPV(ICSInf,$E59:AG59)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG59*((1+ICSInf)),AH32*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E33*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F33*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G33*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H33*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I33*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J33*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K33*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L33*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M33*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N33*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O33*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P33*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q33*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R33*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S33=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S33*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T33*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U33*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V33*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W33*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X33*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y33=\"\",IF(($D60+NPV(ICSInf,$E60:X60))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D60+NPV(ICSInf,$E60:X60)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y33*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z33=\"\",IF(($D60+NPV(ICSInf,$E60:Y60)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y60*((1+ICSInf)),Z33*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA33=\"\",IF(($D60+NPV(ICSInf,$E60:Z60)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z60*((1+ICSInf)),AA33*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB33=\"\",IF(($D60+NPV(ICSInf,$E60:AA60)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA60*((1+ICSInf)),AB33*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC33=\"\",IF(($D60+NPV(ICSInf,$E60:AB60)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB60*((1+ICSInf)),AC33*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD33=\"\",IF(($D60+NPV(ICSInf,$E60:AC60)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC60*((1+ICSInf)),AD33*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE33=\"\",IF(($D60+NPV(ICSInf,$E60:AD60)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD60*((1+ICSInf)),AE33*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF33=\"\",IF(($D60+NPV(ICSInf,$E60:AE60)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE60*((1+ICSInf)),AF33*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG33=\"\",IF(($D60+NPV(ICSInf,$E60:AF60)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF60*((1+ICSInf)),AG33*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH33=\"\",IF(($D60+NPV(ICSInf,$E60:AG60)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG60*((1+ICSInf)),AH33*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E34*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F34*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G34*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H34*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I34*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J34*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K34*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L34*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M34*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N34*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O34*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P34*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q34*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R34*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S34=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S34*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T34*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U34*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V34*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W34*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X34*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y34=\"\",IF(($D61+NPV(ICSInf,$E61:X61))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D61+NPV(ICSInf,$E61:X61)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y34*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z34=\"\",IF(($D61+NPV(ICSInf,$E61:Y61)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y61*((1+ICSInf)),Z34*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA34=\"\",IF(($D61+NPV(ICSInf,$E61:Z61)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z61*((1+ICSInf)),AA34*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB34=\"\",IF(($D61+NPV(ICSInf,$E61:AA61)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA61*((1+ICSInf)),AB34*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC34=\"\",IF(($D61+NPV(ICSInf,$E61:AB61)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB61*((1+ICSInf)),AC34*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD34=\"\",IF(($D61+NPV(ICSInf,$E61:AC61)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC61*((1+ICSInf)),AD34*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE34=\"\",IF(($D61+NPV(ICSInf,$E61:AD61)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD61*((1+ICSInf)),AE34*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF34=\"\",IF(($D61+NPV(ICSInf,$E61:AE61)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE61*((1+ICSInf)),AF34*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG34=\"\",IF(($D61+NPV(ICSInf,$E61:AF61)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF61*((1+ICSInf)),AG34*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH34=\"\",IF(($D61+NPV(ICSInf,$E61:AG61)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG61*((1+ICSInf)),AH34*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E35*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F35*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G35*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H35*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I35*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J35*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K35*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L35*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M35*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N35*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O35*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P35*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q35*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R35*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S35=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S35*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T35*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U35*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V35*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W35*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X35*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y35=\"\",IF(($D62+NPV(ICSInf,$E62:X62))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D62+NPV(ICSInf,$E62:X62)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y35*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z35=\"\",IF(($D62+NPV(ICSInf,$E62:Y62)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y62*((1+ICSInf)),Z35*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA35=\"\",IF(($D62+NPV(ICSInf,$E62:Z62)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z62*((1+ICSInf)),AA35*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB35=\"\",IF(($D62+NPV(ICSInf,$E62:AA62)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA62*((1+ICSInf)),AB35*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC35=\"\",IF(($D62+NPV(ICSInf,$E62:AB62)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB62*((1+ICSInf)),AC35*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD35=\"\",IF(($D62+NPV(ICSInf,$E62:AC62)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC62*((1+ICSInf)),AD35*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE35=\"\",IF(($D62+NPV(ICSInf,$E62:AD62)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD62*((1+ICSInf)),AE35*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF35=\"\",IF(($D62+NPV(ICSInf,$E62:AE62)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE62*((1+ICSInf)),AF35*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG35=\"\",IF(($D62+NPV(ICSInf,$E62:AF62)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF62*((1+ICSInf)),AG35*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH35=\"\",IF(($D62+NPV(ICSInf,$E62:AG62)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG62*((1+ICSInf)),AH35*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E36*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F36*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G36*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H36*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I36*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J36*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K36*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L36*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M36*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N36*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O36*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P36*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q36*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R36*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S36=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S36*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T36*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U36*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V36*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W36*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X36*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y36=\"\",IF(($D63+NPV(ICSInf,$E63:X63))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D63+NPV(ICSInf,$E63:X63)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y36*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z36=\"\",IF(($D63+NPV(ICSInf,$E63:Y63)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y63*((1+ICSInf)),Z36*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA36=\"\",IF(($D63+NPV(ICSInf,$E63:Z63)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z63*((1+ICSInf)),AA36*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB36=\"\",IF(($D63+NPV(ICSInf,$E63:AA63)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA63*((1+ICSInf)),AB36*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC36=\"\",IF(($D63+NPV(ICSInf,$E63:AB63)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB63*((1+ICSInf)),AC36*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD36=\"\",IF(($D63+NPV(ICSInf,$E63:AC63)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC63*((1+ICSInf)),AD36*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE36=\"\",IF(($D63+NPV(ICSInf,$E63:AD63)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD63*((1+ICSInf)),AE36*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF36=\"\",IF(($D63+NPV(ICSInf,$E63:AE63)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE63*((1+ICSInf)),AF36*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG36=\"\",IF(($D63+NPV(ICSInf,$E63:AF63)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF63*((1+ICSInf)),AG36*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH36=\"\",IF(($D63+NPV(ICSInf,$E63:AG63)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG63*((1+ICSInf)),AH36*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"IF(E37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(E$45-YEAR)),E37*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(F37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(F$45-YEAR)),F37*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(G37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(G$45-YEAR)),G37*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(H37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(H$45-YEAR)),H37*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(I37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(I$45-YEAR)),I37*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(J37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(J$45-YEAR)),J37*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(K37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(K$45-YEAR)),K37*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(L37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(L$45-YEAR)),L37*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(M37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(M$45-YEAR)),M37*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(N37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(N$45-YEAR)),N37*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(O37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(O$45-YEAR)),O37*((1+ICSInf)^(Y$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(P37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(P$45-YEAR)),P37*((1+ICSInf)^(Z$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Q37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(Q$45-YEAR)),Q37*((1+ICSInf)^(AA$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(R37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(R$45-YEAR)),R37*((1+ICSInf)^(AB$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(S37=\"\",((#REF!-#REF!)/5)*((1+ICSInf)^(S$45-YEAR)),S37*((1+ICSInf)^(AC$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(T$45-YEAR))),T37*((1+ICSInf)^(T$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(U$45-YEAR))),U37*((1+ICSInf)^(U$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(V$45-YEAR))),V37*((1+ICSInf)^(V$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(W$45-YEAR))),W37*((1+ICSInf)^(W$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(AND(#REF!=\"\",#REF!=\"\"),0,IF(AND(#REF!=\"\",#REF!>0),(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),IF(#REF!>0,(((#REF!-#REF!)/5)*((1+ICSInf)^(X$45-YEAR))),X37*((1+ICSInf)^(X$45-YEAR)))))","v":{"$error":"#REF!"}},{"$f":"IF(Y37=\"\",IF(($D64+NPV(ICSInf,$E64:X64))<#REF!,MIN(ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),ABS(((#REF!-#REF!)/5)*((1+ICSInf)^(Y$45-YEAR))),((#REF!-($D64+NPV(ICSInf,$E64:X64)))*((1+ICSInf)^(Y$45-YEAR)))),0),Y37*((1+ICSInf)^(T$45-YEAR)))","v":{"$error":"#REF!"}},{"$f":"IF(Z37=\"\",IF(($D64+NPV(ICSInf,$E64:Y64)<(#REF!*((1+ICSInf)^(Z$45-YEAR)))),Y64*((1+ICSInf)),Z37*((1+ICSInf)^(Z$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AA37=\"\",IF(($D64+NPV(ICSInf,$E64:Z64)<(#REF!*((1+ICSInf)^(AA$45-YEAR)))),Z64*((1+ICSInf)),AA37*((1+ICSInf)^(AA$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AB37=\"\",IF(($D64+NPV(ICSInf,$E64:AA64)<(#REF!*((1+ICSInf)^(AB$45-YEAR)))),AA64*((1+ICSInf)),AB37*((1+ICSInf)^(AB$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AC37=\"\",IF(($D64+NPV(ICSInf,$E64:AB64)<(#REF!*((1+ICSInf)^(AC$45-YEAR)))),AB64*((1+ICSInf)),AC37*((1+ICSInf)^(AC$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AD37=\"\",IF(($D64+NPV(ICSInf,$E64:AC64)<(#REF!*((1+ICSInf)^(AD$45-YEAR)))),AC64*((1+ICSInf)),AD37*((1+ICSInf)^(AD$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AE37=\"\",IF(($D64+NPV(ICSInf,$E64:AD64)<(#REF!*((1+ICSInf)^(AE$45-YEAR)))),AD64*((1+ICSInf)),AE37*((1+ICSInf)^(AE$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AF37=\"\",IF(($D64+NPV(ICSInf,$E64:AE64)<(#REF!*((1+ICSInf)^(AF$45-YEAR)))),AE64*((1+ICSInf)),AF37*((1+ICSInf)^(AF$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AG37=\"\",IF(($D64+NPV(ICSInf,$E64:AF64)<(#REF!*((1+ICSInf)^(AG$45-YEAR)))),AF64*((1+ICSInf)),AG37*((1+ICSInf)^(AG$45-YEAR))))","v":{"$error":"#REF!"}},{"$f":"IF(AH37=\"\",IF(($D64+NPV(ICSInf,$E64:AG64)<(#REF!*((1+ICSInf)^(AH$45-YEAR)))),AG64*((1+ICSInf)),AH37*((1+ICSInf)^(AH$45-YEAR))))","v":{"$error":"#REF!"}}]

{"sheet":"Catchment Demand Road Transport","index":29,"n_rows":110,"n_cols":38,"rows_kept":110,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Road Transport"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (trips)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$f":"'Catchment Demand - Water Supply'!D7","v":2016},{"$f":"D7+5","v":2021},{"$f":"E7+5","v":2026},2031,2036,null,{"$f":"\"NPV Future Demand (\"&(D7+1)& \" - \" &H7+10&\")\"","v":"NPV Future Demand (2017 - 2046)"},null,{"$f":" \"Ultimate Demand\"","v":"Ultimate Demand"}]
[null,2,"Regional - North West",12768.5,12594,12926,13335,13661,null,{"$f":"NPV(WACCII,E81:AI81)","v":642.40379198611663},null,16437]
[null,1,"Rural View (include Shoal Point Bucasia)",26551,32639,38710,44650,51702,null,19450.657590391642,null,62208]
[null,3,"North Mackay",92696,93571,99424,105348,110010,null,12927.74796179899,null,132364]
[null,5,"Port ",7123,7169,7319,7803,8635,null,1066.2472962984475,null,10390]
[null,10,"Mackay CBD ",95626.5,89298,94153,101023,109515,null,9495.4862572609563,null,131768]
[null,9,"Ooralea",7477.5,9658,13168,18564,21160,null,9994.1393369638863,null,25460]
[null,6,"Paget ",25302.5,26181,26678,28244,32604,null,4816.2594910572661,null,39229]
[null,4,"Rosella ",3131.5,2794,3117,3245,3379,null,135.59315653610275,null,4066]
[null,7,"Regional - South West",20358.5,22464,23661,25126,26511,null,4913.5769391471276,null,31898]
[null,8,"Regional - South Mackay",24282.5,24951,26111,28817,31069,null,5223.0239310084726,null,37382]
[null,"11-16","Externals",9414.5,9881,10667,11709,12759,null,2614.3316063974498,null,15352]
[]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":324732},{"$f":"SUM(E8:E37)","v":331200},{"$f":"SUM(F8:F37)","v":355934},{"$f":"SUM(G8:G37)","v":387864},{"$f":"SUM(H8:H37)","v":421005}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"'Catchment Demand - Water Supply'!D16","v":2016},{"$f":"D42 +1","v":2017},{"$f":"E42 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,{"$f":"S42 +1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,{"$f":"B8","v":2},{"$f":"C8","v":"Regional - North West"}]
[null,{"$f":"B9","v":1},"Rural View (include Shoal Point Bucasia)"]
[null,3,"North Mackay"]
[null,5,"Port "]
[null,10,"Mackay CBD "]
[null,9,"Ooralea"]
[null,6,"Paget "]
[null,4,"Rosella "]
[null,7,"Regional - South West"]
[null,8,"Regional - South Mackay"]
[null,"11-16","Externals"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"E80 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,null,{"$f":"S80 +1","v":2032},2033,2034,2035,2036,{"$f":"Y80 +1","v":2037},{"$f":"Z80 +1","v":2038},{"$f":"AA80 +1","v":2039},{"$f":"AB80 +1","v":2040},{"$f":"AC80 +1","v":2041},{"$f":"AD80 +1","v":2042},{"$f":"AE80 +1","v":2043},{"$f":"AF80 +1","v":2044},{"$f":"AG80 +1","v":2045},{"$f":"AH80 +1","v":2046}]
[null,{"$f":"B8","v":2},"Regional - North West",12768.5,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Z$80-YEAR)))","v":-35.772499999999994},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(AA$80-YEAR)))","v":-36.666812499999999},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AB$80-YEAR)))","v":-37.583482812499994},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AC$80-YEAR)))","v":-38.523069882812493},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AD$80-YEAR)))","v":-39.486146629882796},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Z$80-YEAR)))","v":77.003642969335914},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(AA$80-YEAR)))","v":78.928734043569321},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AB$80-YEAR)))","v":80.901952394658537},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AC$80-YEAR)))","v":82.924501204524987},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AD$80-YEAR)))","v":84.997613734638122},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Z$80-YEAR)))","v":107.32868860814355},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(AA$80-YEAR)))","v":110.01190582334713},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AB$80-YEAR)))","v":112.76220346893081},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AC$80-YEAR)))","v":115.58125855565406},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AD$80-YEAR)))","v":118.47079001954543},null,{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(U$80-YEAR))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(U$80-YEAR))),U43*((1+ICSInf)^(U$80-YEAR)))))","v":96.789766467068716},99.20951062874542,101.68974839446406,104.23199210432567,106.83779190693379,{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81))<$L8,MIN(ABS((($G8-$F8)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H8-$G8)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L8-($D81+NPV(ICSInf,$E81:Y81)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z43*((1+ICSInf)^(U$80-YEAR)))","v":109.50873670460713},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":112.2464551222223},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":115.05261650027785},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":117.92893191278479},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":120.8771552106044},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":123.89908409086949},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":126.99656119314122},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":130.17147522296975},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":133.42576210354397},{"$f":"IF(AI43=\"\",IF(($D81+NPV(ICSInf,$E81:AH81)<($L8*((1+ICSInf)^(AI$80-YEAR)))),AH81*((1+ICSInf)),AI43*((1+ICSInf)^(AI$80-YEAR))))","v":136.76140615613255}]
[null,1,"Rural View (include Shoal Point Bucasia)",26551,1248.0399999999997,1279.2409999999998,1311.2220249999998,1344.0025756249995,1377.6026400156245,1408.0997483940914,1443.3022421039436,1479.384798156542,1516.3694181104554,1554.2786535632167,1558.7589494679039,1597.7279232046014,1637.6711212847165,1678.612899316834,1720.5782217997553,null,2093.7467273796583,2146.0903955641497,2199.7426554532535,2254.7362218395847,2311.1046273855741,{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L9-($D82+NPV(ICSInf,$E82:Y82)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z44*((1+ICSInf)^(U$80-YEAR)))","v":1995.3432393416144},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":2045.2268203251547},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":2096.3574908332835},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":2148.7664281041152},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":2202.4855888067177},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":2257.5477285268853},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":2313.9864217400573},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":2371.8360822835584},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":2431.1319843406473},{"$f":"IF(AI44=\"\",IF(($D82+NPV(ICSInf,$E82:AH82)<($L9*((1+ICSInf)^(AI$80-YEAR)))),AH82*((1+ICSInf)),AI44*((1+ICSInf)^(AI$80-YEAR))))","v":2491.9102839491634}]
[null,3,"North Mackay",92696,179.37499999999997,183.859375,188.45585937499999,193.16725585937496,197.99643725585932,1357.5371153600092,1391.4755432440095,1426.2624318251096,1461.9189926207371,1498.4669674362556,1554.5602721629398,1593.4242789670132,1633.2598859411885,1674.091383089718,1715.9436676669613,null,1384.153040703909,1418.7568667215066,1454.2257883895443,1490.581433099283,1527.8459689267647,{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L10-($D83+NPV(ICSInf,$E83:Y83)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z45*((1+ICSInf)^(U$80-YEAR)))","v":1566.0421181499337},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":1605.1931711036818},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":1645.3230003812737},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":1686.4560753908054},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":1728.6174772755753},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":1771.8329142074645},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":1816.128737062651},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":1861.5319554892171},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":1908.0702543764473},{"$f":"IF(AI45=\"\",IF(($D83+NPV(ICSInf,$E83:AH83)<($L10*((1+ICSInf)^(AI$80-YEAR)))),AH83*((1+ICSInf)),AI45*((1+ICSInf)^(AI$80-YEAR))))","v":1955.7720107358584}]
[null,5,"Port ",7123,9.4299999999999979,9.6657499999999992,9.9073937499999989,10.155078593749996,10.408955558593746,34.790802546386708,35.660572610046373,36.55208692529753,37.465889098429962,38.402536325890715,127.00998847516254,130.18523818704159,133.43986914171762,136.77586587026056,140.19526251701708,null,247.02173527791771,253.19727865986562,259.52721062636226,266.01539089202134,272.66577566432181,{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84))<$L11,MIN(ABS((($G11-$F11)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H11-$G11)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L11-($D84+NPV(ICSInf,$E84:Y84)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z46*((1+ICSInf)^(U$80-YEAR)))","v":162.58352320561303},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":166.64811128575334},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":170.81431406789716},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":175.08467191959457},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":179.46178871758443},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":183.94833343552403},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":188.54704177141213},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":193.2607178156974},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":198.09223576108982},{"$f":"IF(AI46=\"\",IF(($D84+NPV(ICSInf,$E84:AH84)<($L11*((1+ICSInf)^(AI$80-YEAR)))),AH84*((1+ICSInf)),AI46*((1+ICSInf)^(AI$80-YEAR))))","v":203.04454165511706}]
[null,10,"Mackay CBD ",95626.5,-1297.3425,-1329.7760624999999,-1363.0204640625,-1397.0959756640623,-1432.0233750556636,1126.0623090847164,1154.2138668118344,1183.0692134821302,1212.6459438191832,1242.9620924146627,1802.8070678189395,1847.8772445144127,1894.074175627273,1941.4260300179546,1989.9616807684038,null,2521.2843461299008,2584.3164547831475,2648.9243661527266,2715.1474753065445,2783.0261621892078,{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85))<$L12,MIN(ABS((($G12-$F12)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H12-$G12)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L12-($D85+NPV(ICSInf,$E85:Y85)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z47*((1+ICSInf)^(U$80-YEAR)))","v":2307.7454636829784},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":2365.4391002750526},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":2424.5750777819289},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":2485.1894547264769},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":2547.3191910946384},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":2611.0021708720042},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":2676.2772251438041},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":2743.1841557723992},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":2811.7637596667091},{"$f":"IF(AI47=\"\",IF(($D85+NPV(ICSInf,$E85:AH85)<($L12*((1+ICSInf)^(AI$80-YEAR)))),AH85*((1+ICSInf)),AI47*((1+ICSInf)^(AI$80-YEAR))))","v":2882.0578536583766}]
[null,9,"Ooralea",7477.5,447.0025,458.17756249999996,469.63200156249997,481.3728016015624,493.40712164160146,814.10477958544891,834.45739907508516,855.3188340519622,876.70180490326118,898.61935002584266,1416.0039210991263,1451.4040191266045,1487.6891196047693,1524.8813475948884,1563.003381284761,null,770.75531824696441,790.02420120313843,809.77480623321696,830.0191763890474,850.76965579877344,{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86))<$L13,MIN(ABS((($G13-$F13)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H13-$G13)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L13-($D86+NPV(ICSInf,$E86:Y86)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z48*((1+ICSInf)^(U$80-YEAR)))","v":872.03889719374263},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":893.83986962358608},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":916.18586636417569},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":939.09051302327998},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":962.56777584886186},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":986.63197024508327},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":1011.2977695012103},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":1036.5802137387404},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":1062.4947190822088},{"$f":"IF(AI48=\"\",IF(($D86+NPV(ICSInf,$E86:AH86)<($L13*((1+ICSInf)^(AI$80-YEAR)))),AH86*((1+ICSInf)),AI48*((1+ICSInf)^(AI$80-YEAR))))","v":1089.0570870592639}]
[null,6,"Paget ",25302.5,180.09249999999997,184.59481249999996,189.20968281249998,193.93992488281245,198.78842300488273,115.27352577036129,118.15536391462032,121.10924801248582,124.13697921279795,127.2404036931179,410.94554122335649,421.21917975394035,431.74965924778888,442.54340072898356,453.60698574720817,null,1294.4889012160111,1326.8511237464111,1360.0224018400716,1394.0229618860733,1428.873535933225,{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87))<$L14,MIN(ABS((($G14-$F14)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H14-$G14)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L14-($D87+NPV(ICSInf,$E87:Y87)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z49*((1+ICSInf)^(U$80-YEAR)))","v":526.04503582642565},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":539.19616172208623},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":552.67606576513833},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":566.49296740926673},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":580.65529159449829},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":595.17167388436064},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":610.05096573146966},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":625.30223987475631},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":640.93479587162517},{"$f":"IF(AI49=\"\",IF(($D87+NPV(ICSInf,$E87:AH87)<($L14*((1+ICSInf)^(AI$80-YEAR)))),AH87*((1+ICSInf)),AI49*((1+ICSInf)^(AI$80-YEAR))))","v":656.95816576841571}]
[null,4,"Rosella ",3131.5,-69.1875,-70.917187499999997,-72.690117187499993,-74.507370117187477,-76.37005437011716,74.916194816552704,76.789099686966523,78.70882717914067,80.676547858619173,82.693461555084667,33.589418439712411,34.429153900705217,35.289882748222844,36.172129816928411,37.076433062351633,null,39.784750633703091,40.779369399545665,41.798853634534311,42.843824975397666,43.914920599782604,{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88))<$L15,MIN(ABS((($G15-$F15)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H15-$G15)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L15-($D88+NPV(ICSInf,$E88:Y88)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z50*((1+ICSInf)^(U$80-YEAR)))","v":42.997295393219979},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":44.072227778050475},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":45.174033472501733},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":46.303384309314275},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":47.460968917047126},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":48.647493139973299},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":49.86368046847263},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":51.110272480184442},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":52.388029292189046},{"$f":"IF(AI50=\"\",IF(($D88+NPV(ICSInf,$E88:AH88)<($L15*((1+ICSInf)^(AI$80-YEAR)))),AH88*((1+ICSInf)),AI50*((1+ICSInf)^(AI$80-YEAR))))","v":53.697730024493765}]
[null,7,"Regional - South West",20358.5,431.6275,442.41818749999999,453.47864218749999,464.81560824218741,476.43599844824206,277.6306043201659,284.5713694281701,291.68565366387429,298.97779500547114,306.45223988060792,384.44139073577094,394.05242550416517,403.90373614176929,414.00132954531347,424.3513627839464,null,411.20805692297597,421.48825834605032,432.02546480470158,442.82610142481917,453.89675396043958,{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89))<$L16,MIN(ABS((($G16-$F16)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H16-$G16)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L16-($D89+NPV(ICSInf,$E89:Y89)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z51*((1+ICSInf)^(U$80-YEAR)))","v":465.2441728094505},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":476.87527712968671},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":488.79715905792881},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":501.01708803437697},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":513.54251523523635},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":526.38107811611724},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":539.5406050690201},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":553.02912019574558},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":566.85484820063914},{"$f":"IF(AI51=\"\",IF(($D89+NPV(ICSInf,$E89:AH89)<($L16*((1+ICSInf)^(AI$80-YEAR)))),AH89*((1+ICSInf)),AI51*((1+ICSInf)^(AI$80-YEAR))))","v":581.02621940565507}]
[null,8,"Regional - South Mackay",24282.5,137.04249999999999,140.46856249999999,143.98027656249997,147.57978347656245,151.26927806347649,269.04887302539055,275.7750948510253,282.6694722223009,289.73620902785837,296.97961425355487,710.1012992020452,727.85383168209626,746.05017747414865,764.70143191100226,783.81896770877745,null,668.62133154551759,685.33686483415545,702.47028645500939,720.03204361638461,738.03284470679409,{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90))<$L17,MIN(ABS((($G17-$F17)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H17-$G17)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L17-($D90+NPV(ICSInf,$E90:Y90)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z52*((1+ICSInf)^(U$80-YEAR)))","v":756.48366582446386},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":775.39575747007541},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":794.78065140682725},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":814.65016769199781},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":835.01642188429764},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":855.89183243140496},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":877.28912824219003},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":899.22135644824471},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":921.70189035945077},{"$f":"IF(AI52=\"\",IF(($D90+NPV(ICSInf,$E90:AH90)<($L17*((1+ICSInf)^(AI$80-YEAR)))),AH90*((1+ICSInf)),AI52*((1+ICSInf)^(AI$80-YEAR))))","v":944.7444376184369}]
[null,"11-16","Externals",9414.5,95.632499999999993,98.023312499999989,100.47389531249999,102.98574269531248,105.56038626269527,182.30380534306633,186.86140047664298,191.53293548855905,196.321258875773,201.22929034766733,273.43885948578384,280.27483097292838,287.28170174725159,294.46374429093288,301.82533789820621,null,{"$f":"IF(AND($H18=\"\",$L18=\"\"),0,IF(AND($H18=\"\",$L18>0),((($G18-$F18)/5)*((1+ICSInf)^(U$80-YEAR))),IF($H18>0,((($H18-$G18)/5)*((1+ICSInf)^(U$80-YEAR))),U53*((1+ICSInf)^(U$80-YEAR)))))","v":311.74618033871826},319.53983484718617,327.52833071836585,335.71653898632496,344.10945246098305,{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91))<$L18,MIN(ABS((($G18-$F18)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H18-$G18)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L18-($D91+NPV(ICSInf,$E91:Y91)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z53*((1+ICSInf)^(U$80-YEAR)))","v":350.02485781043134},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":358.77547925569212},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":367.74486623708441},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":376.93848789301148},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":386.36195009033673},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":396.02099884259513},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":405.92152381365997},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":416.06956190900144},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":426.47130095672645},{"$f":"IF(AI53=\"\",IF(($D91+NPV(ICSInf,$E91:AH91)<($L18*((1+ICSInf)^(AI$80-YEAR)))),AH91*((1+ICSInf)),AI53*((1+ICSInf)^(AI$80-YEAR))))","v":437.13308348064459},null,null,{"$f":"$D91+NPV(ICSInf,$E91:AI91)","v":14843.000000000005}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z54=\"\",IF(($D92+NPV(ICSInf,$E92:Y92))<$L19,MIN(ABS((($G19-$F19)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H19-$G19)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L19-($D92+NPV(ICSInf,$E92:Y92)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z54*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI54=\"\",IF(($D92+NPV(ICSInf,$E92:AH92)<($L19*((1+ICSInf)^(AI$80-YEAR)))),AH92*((1+ICSInf)),AI54*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93))<$L20,MIN(ABS((($G20-$F20)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H20-$G20)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L20-($D93+NPV(ICSInf,$E93:Y93)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z55*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI55=\"\",IF(($D93+NPV(ICSInf,$E93:AH93)<($L20*((1+ICSInf)^(AI$80-YEAR)))),AH93*((1+ICSInf)),AI55*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94))<$L21,MIN(ABS((($G21-$F21)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H21-$G21)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L21-($D94+NPV(ICSInf,$E94:Y94)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z56*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI56=\"\",IF(($D94+NPV(ICSInf,$E94:AH94)<($L21*((1+ICSInf)^(AI$80-YEAR)))),AH94*((1+ICSInf)),AI56*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95))<$L22,MIN(ABS((($G22-$F22)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H22-$G22)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L22-($D95+NPV(ICSInf,$E95:Y95)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z57*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI57=\"\",IF(($D95+NPV(ICSInf,$E95:AH95)<($L22*((1+ICSInf)^(AI$80-YEAR)))),AH95*((1+ICSInf)),AI57*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96))<$L23,MIN(ABS((($G23-$F23)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H23-$G23)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L23-($D96+NPV(ICSInf,$E96:Y96)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z58*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI58=\"\",IF(($D96+NPV(ICSInf,$E96:AH96)<($L23*((1+ICSInf)^(AI$80-YEAR)))),AH96*((1+ICSInf)),AI58*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,{"$f":"B24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97))<$L24,MIN(ABS((($G24-$F24)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H24-$G24)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L24-($D97+NPV(ICSInf,$E97:Y97)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z59*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI59=\"\",IF(($D97+NPV(ICSInf,$E97:AH97)<($L24*((1+ICSInf)^(AI$80-YEAR)))),AH97*((1+ICSInf)),AI59*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98))<$L25,MIN(ABS((($G25-$F25)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H25-$G25)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L25-($D98+NPV(ICSInf,$E98:Y98)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z60*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI60=\"\",IF(($D98+NPV(ICSInf,$E98:AH98)<($L25*((1+ICSInf)^(AI$80-YEAR)))),AH98*((1+ICSInf)),AI60*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99))<$L26,MIN(ABS((($G26-$F26)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H26-$G26)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L26-($D99+NPV(ICSInf,$E99:Y99)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z61*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI61=\"\",IF(($D99+NPV(ICSInf,$E99:AH99)<($L26*((1+ICSInf)^(AI$80-YEAR)))),AH99*((1+ICSInf)),AI61*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z62=\"\",IF(($D100+NPV(ICSInf,$E100:Y100))<$L27,MIN(ABS((($G27-$F27)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H27-$G27)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L27-($D100+NPV(ICSInf,$E100:Y100)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z62*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI62=\"\",IF(($D100+NPV(ICSInf,$E100:AH100)<($L27*((1+ICSInf)^(AI$80-YEAR)))),AH100*((1+ICSInf)),AI62*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AND($H28=\"\",$L28=\"\"),0,IF(AND($H28=\"\",$L28>0),((($G28-$F28)/5)*((1+ICSInf)^(U$80-YEAR))),IF($H28>0,((($H28-$G28)/5)*((1+ICSInf)^(U$80-YEAR))),U63*((1+ICSInf)^(U$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Z63=\"\",IF(($D101+NPV(ICSInf,$E101:Y101))<$L28,MIN(ABS((($G28-$F28)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H28-$G28)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L28-($D101+NPV(ICSInf,$E101:Y101)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z63*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI63=\"\",IF(($D101+NPV(ICSInf,$E101:AH101)<($L28*((1+ICSInf)^(AI$80-YEAR)))),AH101*((1+ICSInf)),AI63*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z64=\"\",IF(($D102+NPV(ICSInf,$E102:Y102))<$L29,MIN(ABS((($G29-$F29)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H29-$G29)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L29-($D102+NPV(ICSInf,$E102:Y102)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z64*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI64=\"\",IF(($D102+NPV(ICSInf,$E102:AH102)<($L29*((1+ICSInf)^(AI$80-YEAR)))),AH102*((1+ICSInf)),AI64*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z65=\"\",IF(($D103+NPV(ICSInf,$E103:Y103))<$L30,MIN(ABS((($G30-$F30)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H30-$G30)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L30-($D103+NPV(ICSInf,$E103:Y103)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z65*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI65=\"\",IF(($D103+NPV(ICSInf,$E103:AH103)<($L30*((1+ICSInf)^(AI$80-YEAR)))),AH103*((1+ICSInf)),AI65*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z66=\"\",IF(($D104+NPV(ICSInf,$E104:Y104))<$L31,MIN(ABS((($G31-$F31)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H31-$G31)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L31-($D104+NPV(ICSInf,$E104:Y104)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z66*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI66=\"\",IF(($D104+NPV(ICSInf,$E104:AH104)<($L31*((1+ICSInf)^(AI$80-YEAR)))),AH104*((1+ICSInf)),AI66*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z67=\"\",IF(($D105+NPV(ICSInf,$E105:Y105))<$L32,MIN(ABS((($G32-$F32)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H32-$G32)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L32-($D105+NPV(ICSInf,$E105:Y105)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z67*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI67=\"\",IF(($D105+NPV(ICSInf,$E105:AH105)<($L32*((1+ICSInf)^(AI$80-YEAR)))),AH105*((1+ICSInf)),AI67*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z68=\"\",IF(($D106+NPV(ICSInf,$E106:Y106))<$L33,MIN(ABS((($G33-$F33)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H33-$G33)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L33-($D106+NPV(ICSInf,$E106:Y106)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z68*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI68=\"\",IF(($D106+NPV(ICSInf,$E106:AH106)<($L33*((1+ICSInf)^(AI$80-YEAR)))),AH106*((1+ICSInf)),AI68*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z69=\"\",IF(($D107+NPV(ICSInf,$E107:Y107))<$L34,MIN(ABS((($G34-$F34)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H34-$G34)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L34-($D107+NPV(ICSInf,$E107:Y107)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z69*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI69=\"\",IF(($D107+NPV(ICSInf,$E107:AH107)<($L34*((1+ICSInf)^(AI$80-YEAR)))),AH107*((1+ICSInf)),AI69*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z70=\"\",IF(($D108+NPV(ICSInf,$E108:Y108))<$L35,MIN(ABS((($G35-$F35)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H35-$G35)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L35-($D108+NPV(ICSInf,$E108:Y108)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z70*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI70=\"\",IF(($D108+NPV(ICSInf,$E108:AH108)<($L35*((1+ICSInf)^(AI$80-YEAR)))),AH108*((1+ICSInf)),AI70*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z71=\"\",IF(($D109+NPV(ICSInf,$E109:Y109))<$L36,MIN(ABS((($G36-$F36)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H36-$G36)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L36-($D109+NPV(ICSInf,$E109:Y109)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z71*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI71=\"\",IF(($D109+NPV(ICSInf,$E109:AH109)<($L36*((1+ICSInf)^(AI$80-YEAR)))),AH109*((1+ICSInf)),AI71*((1+ICSInf)^(AI$80-YEAR))))","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"IF(Z72=\"\",IF(($D110+NPV(ICSInf,$E110:Y110))<$L37,MIN(ABS((($G37-$F37)/5)*((1+ICSInf)^(Z$80-YEAR))),ABS((($H37-$G37)/5)*((1+ICSInf)^(Z$80-YEAR))),(($L37-($D110+NPV(ICSInf,$E110:Y110)))*((1+ICSInf)^(Z$80-YEAR)))),0),Z72*((1+ICSInf)^(U$80-YEAR)))","v":0},{"$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$80-YEAR))))","v":0},{"$f":"IF(AI72=\"\",IF(($D110+NPV(ICSInf,$E110:AH110)<($L37*((1+ICSInf)^(AI$80-YEAR)))),AH110*((1+ICSInf)),AI72*((1+ICSInf)^(AI$80-YEAR))))","v":0}]

{"sheet":"Catchment Demand - Stormwater","index":30,"n_rows":110,"n_cols":34,"rows_kept":110,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,"Stormwater"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (Imp Ha)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$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,"Paget East a)",210,252,294,336,336,null,{"$f":"NPV(WACCII,E81:AH81)","v":88.556173175111041},null,336]
[null,null,"Paget West a)",184,214,245,275,275,null,63.944685786117617,null,275]
[null,null,"Walkerston South a)",15,32,49,66,66,null,35.844165332783028,null,66]
[null,null,"Mackay General b)",3023,3475,3969,4470,4470,null,1008.8175775881386,null,4470]
[null,null,"Sarina c)",78,84,91,119,149,null,38.364658052042778,null,149]
[null,null,"Mirani/Marian c)",93,117,169,222,222,null,85.788269568767674,null,222]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,"Totals",{"$f":"SUM(D8:D37)","v":3603},{"$f":"SUM(E8:E37)","v":4174},{"$f":"SUM(F8:F37)","v":4817},{"$f":"SUM(G8:G37)","v":5488},{"$f":"SUM(H8:H37)","v":5518}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"D7","v":2016},{"$f":"D42 +1","v":2017},{"$f":"E42 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"C8","v":"Paget East a)"}]
[null,null,{"$f":"C9","v":"Paget West a)"}]
[null,null,"Walkerston South a)"]
[null,null,"Mackay General b)"]
[null,null,"Sarina c)"]
[null,null,"Mirani/Marian c)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile"]
[null,"Catchment No","Catchment Name",{"$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,{"$f":"B8","v":0},"Paget East a)",210,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":8.61},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":8.8252500000000005},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":9.045881249999999},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":9.2720282812499981},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":9.5038289882812474},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":9.7414247129882785},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":9.9849603308129851},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":10.234584339083309},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":10.49044894756039},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":10.752710171249401},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":11.021527925530634},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":11.2970661236689},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":11.579492776760622},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":11.868980096179635},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":12.165704598584128},{"$f":"IF(AND($H8=\"\",$L8=\"\"),0,IF(AND($H8=\"\",$L8>0),((($G8-$F8)/5)*((1+ICSInf)^(T$80-YEAR))),IF($H8>0,((($H8-$G8)/5)*((1+ICSInf)^(T$80-YEAR))),T43*((1+ICSInf)^(T$80-YEAR)))))","v":0},0,0,0,0,{"$f":"IF(Y43=\"\",IF(($D81+NPV(ICSInf,$E81:X81))<$L8,MIN(ABS((($G8-$F8)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H8-$G8)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L8-($D81+NPV(ICSInf,$E81:X81)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y43*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,"Paget West a)",184,6.1499999999999995,6.3037499999999991,6.4613437499999993,6.6228773437499981,6.7884492773437479,7.1900991929199192,7.369851672742918,7.5540979645614899,7.7429504136755263,7.9365241740174142,7.8725199468075964,8.069332945477786,8.2710662691147299,8.4778429258425962,8.6897889989886625,0,0,0,0,0,{"$f":"IF(Y44=\"\",IF(($D82+NPV(ICSInf,$E82:X82))<$L9,MIN(ABS((($G9-$F9)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H9-$G9)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L9-($D82+NPV(ICSInf,$E82:X82)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y44*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,"Walkerston South a)",15,3.4849999999999994,3.5721249999999998,3.6614281249999996,3.7529638281249991,3.8467879238281237,3.9429576219238265,4.0415315624719224,4.1425698515337199,4.2461340978220621,4.3522874502676139,4.4610946365243045,4.5726220024374111,4.686937552498347,4.8041109913108047,4.9242137660935752,0,0,0,0,0,{"$f":"IF(Y45=\"\",IF(($D83+NPV(ICSInf,$E83:X83))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L10-($D83+NPV(ICSInf,$E83:X83)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y45*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,"Mackay General b)",3023,92.66,94.976500000000001,97.350912499999993,99.784685312499988,102.27930244531248,114.57770971943354,117.44215246241939,120.37820627397987,123.38766143082934,126.47235296660007,131.47108311168685,134.757860189479,138.12680669421599,141.57997686157137,145.11947628311069,0,0,0,0,0,{"$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$80-YEAR))))","v":0}]
[null,0,"Sarina c)",78,1.2299999999999998,1.2607499999999998,1.2922687499999999,1.3245754687499998,1.3576898554687495,1.6235707854980461,1.6641600551354974,1.7057640565138847,1.7484081579267314,1.7921183618748997,7.3476852836870892,7.5313774157792652,7.7196618511737469,7.9126533974530897,8.1104697323894186,8.9070337239633783,9.1297095670624628,9.3579523062390244,9.5919011138950001,9.8316986417423742,{"$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$80-YEAR))))","v":0}]
[null,0,"Mirani/Marian c)",93,4.919999999999999,5.0429999999999993,5.1690749999999994,5.2983018749999991,5.4307594218749982,12.060811549414058,12.362331838149411,12.671390134103145,12.98817488745572,13.312879259642115,13.90811857269342,14.255821537010753,14.612217075436021,14.97752250232192,15.35196056487997,0,0,0,0,0,{"$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 - Parks & Comm","index":31,"n_rows":110,"n_cols":34,"rows_kept":110,"cut":false,"hidden":true,"merged":[[1,1,1,11],[2,1,2,11],[4,1,4,11]]}
[]
[null,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null," Parks and Community Facilities"]
["Return to \"Catchment Demand\""]
[null,"Catchment Demand (population)"]
[]
[null,"Catchment No","Catchment Name (*)",{"$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,"ANDERGROVE - BEACONSFIELD",15572,16146,17868,19349,18990,null,{"$f":"NPV(WACCII,E81:AH81)","v":2563.8949935596506},null,20655]
[null,null,"ANDERGROVE - BEACONSFIELD (KERRISDALE)",443,1184,1431,1534,2068,null,1167.1606144805776,null,2292]
[null,null,"BAKERS CREEK",809,1114,1580,1999,2151,null,882.39193389986963,null,867]
[null,null,"EAST MACKAY ",3832,3982,4236,4434,4551,null,536.92529667253791,null,5018]
[null,null," EIMEO - RURAL VIEW ",12016,14810,17777,19821,22067,null,6800.7457681700234,null,22141]
[null,null," MACKAY ",4257,4471,4897,6703,9685,null,3870.1404443852712,null,12346]
[null,null," MACKAY HARBOUR - EAST POINT ",486,832,965,1001,1140,null,495.34107003463981,null,1916]
[null,null," MARIAN ",2946,3918,4128,4209,4371,null,1156.233118655942,null,5761]
[null,null," MIRANI ",1232,1243,1622,2241,2581,null,965.99233719303777,null,3305]
[null,null," MOUNT PLEASANT - GLENELLA ",9471,9841,10034,10342,10761,null,994.92599997431591,null,10986]
[null,null," NORTH MACKAY - CREMORNE ",6889,7039,7231,7355,7703,null,558.02383956617518,null,9142]
[null,null," OORALEA - PAGET ",3405,3621,4178,4349,4535,null,746.77339941657135,null,4207]
[null,null," RICHMOND ",314,1337,1586,2503,3258,null,2355.9970567573801,null,3857]
[null,null," SARINA ",3404,3712,4029,4779,5500,null,1652.9300150904141,null,6490]
[null,null," SHOAL POINT - BUCASIA ",6015,6716,8327,10715,12642,null,5048.1724239107452,null,14889]
[null,null," SLADE POINT ",3976,4138,4189,4213,4215,null,191.59170964728156,null,4412]
[null,null," SOUTH MACKAY ",7645,7719,7719,7662,7605,null,43.676978055899667,null,8464]
[null,null," WALKERSTON ",3176,3686,3767,4077,4238,null,838.56909621614716,null,4377]
[null,null," WEST MACKAY ",6387,6581,6745,6950,7042,null,490.76952723887536,null,8908]
[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":92275},{"$f":"SUM(E8:E37)","v":102090},{"$f":"SUM(F8:F37)","v":112309},{"$f":"SUM(G8:G37)","v":124236},{"$f":"SUM(H8:H37)","v":135103}]
[]
[]
[null,"DETAILED Forecast Demand Growth Profile (OPTIONAL)"]
[null,"Catchment No","Catchment Name",{"$f":"'Catchment Demand - Water Supply'!D16","v":2016},{"$f":"D42 +1","v":2017},{"$f":"E42 +1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,{"$f":"C8","v":"ANDERGROVE - BEACONSFIELD"}]
[null,null,{"$f":"C9","v":"ANDERGROVE - BEACONSFIELD (KERRISDALE)"}]
[null,null,"BAKERS CREEK"]
[null,null,"EAST MACKAY "]
[null,null," EIMEO - RURAL VIEW "]
[null,null," MACKAY "]
[null,null," MACKAY HARBOUR - EAST POINT "]
[null,null," MARIAN "]
[null,null," MIRANI "]
[null,null," MOUNT PLEASANT - GLENELLA "]
[null,null," NORTH MACKAY - CREMORNE "]
[null,null," OORALEA - PAGET "]
[null,null," RICHMOND "]
[null,null," SARINA "]
[null,null," SHOAL POINT - BUCASIA "]
[null,null," SLADE POINT "]
[null,null," SOUTH MACKAY "]
[null,null,{"$f":"C25","v":" WALKERSTON "}]
[null,null," WEST MACKAY "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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},"ANDERGROVE - BEACONSFIELD",15572,{"$f":"IF(E43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(E$80-YEAR)),E43*((1+ICSInf)^(Y$80-YEAR)))","v":117.66999999999999},{"$f":"IF(F43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(F$80-YEAR)),F43*((1+ICSInf)^(Z$80-YEAR)))","v":120.61174999999999},{"$f":"IF(G43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(G$80-YEAR)),G43*((1+ICSInf)^(AA$80-YEAR)))","v":123.62704374999998},{"$f":"IF(H43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(H$80-YEAR)),H43*((1+ICSInf)^(AB$80-YEAR)))","v":126.71771984374998},{"$f":"IF(I43=\"\",(($E8-$D8)/5)*((1+ICSInf)^(I$80-YEAR)),I43*((1+ICSInf)^(AC$80-YEAR)))","v":129.88566283984372},{"$f":"IF(J43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(J$80-YEAR)),J43*((1+ICSInf)^(Y$80-YEAR)))","v":399.39841323251937},{"$f":"IF(K43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(K$80-YEAR)),K43*((1+ICSInf)^(Z$80-YEAR)))","v":409.38337356333238},{"$f":"IF(L43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(L$80-YEAR)),L43*((1+ICSInf)^(AA$80-YEAR)))","v":419.61795790241564},{"$f":"IF(M43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(M$80-YEAR)),M43*((1+ICSInf)^(AB$80-YEAR)))","v":430.10840684997595},{"$f":"IF(N43=\"\",(($F8-$E8)/5)*((1+ICSInf)^(N$80-YEAR)),N43*((1+ICSInf)^(AC$80-YEAR)))","v":440.86111702122537},{"$f":"IF(O43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(O$80-YEAR)),O43*((1+ICSInf)^(Y$80-YEAR)))","v":388.64006804073495},{"$f":"IF(P43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(P$80-YEAR)),P43*((1+ICSInf)^(Z$80-YEAR)))","v":398.35606974175329},{"$f":"IF(Q43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(Q$80-YEAR)),Q43*((1+ICSInf)^(AA$80-YEAR)))","v":408.31497148529712},{"$f":"IF(R43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(R$80-YEAR)),R43*((1+ICSInf)^(AB$80-YEAR)))","v":418.52284577242949},{"$f":"IF(S43=\"\",(($G8-$F8)/5)*((1+ICSInf)^(S$80-YEAR)),S43*((1+ICSInf)^(AC$80-YEAR)))","v":428.98591691674034},{"$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$80-YEAR)))))","v":-106.58750356342843},-109.25219115251413,-111.98349593132698,-114.78308332961016,-117.65266041285039,{"$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$80-YEAR)))","v":120.59397692317164},{"$f":"IF(Z43=\"\",IF(($D81+NPV(ICSInf,$E81:Y81)<($L8*((1+ICSInf)^(Z$80-YEAR)))),Y81*((1+ICSInf)),Z43*((1+ICSInf)^(Z$80-YEAR))))","v":123.60882634625092},{"$f":"IF(AA43=\"\",IF(($D81+NPV(ICSInf,$E81:Z81)<($L8*((1+ICSInf)^(AA$80-YEAR)))),Z81*((1+ICSInf)),AA43*((1+ICSInf)^(AA$80-YEAR))))","v":126.69904700490719},{"$f":"IF(AB43=\"\",IF(($D81+NPV(ICSInf,$E81:AA81)<($L8*((1+ICSInf)^(AB$80-YEAR)))),AA81*((1+ICSInf)),AB43*((1+ICSInf)^(AB$80-YEAR))))","v":129.86652318002984},{"$f":"IF(AC43=\"\",IF(($D81+NPV(ICSInf,$E81:AB81)<($L8*((1+ICSInf)^(AC$80-YEAR)))),AB81*((1+ICSInf)),AC43*((1+ICSInf)^(AC$80-YEAR))))","v":133.11318625953058},{"$f":"IF(AD43=\"\",IF(($D81+NPV(ICSInf,$E81:AC81)<($L8*((1+ICSInf)^(AD$80-YEAR)))),AC81*((1+ICSInf)),AD43*((1+ICSInf)^(AD$80-YEAR))))","v":136.44101591601884},{"$f":"IF(AE43=\"\",IF(($D81+NPV(ICSInf,$E81:AD81)<($L8*((1+ICSInf)^(AE$80-YEAR)))),AD81*((1+ICSInf)),AE43*((1+ICSInf)^(AE$80-YEAR))))","v":139.8520413139193},{"$f":"IF(AF43=\"\",IF(($D81+NPV(ICSInf,$E81:AE81)<($L8*((1+ICSInf)^(AF$80-YEAR)))),AE81*((1+ICSInf)),AF43*((1+ICSInf)^(AF$80-YEAR))))","v":143.34834234676728},{"$f":"IF(AG43=\"\",IF(($D81+NPV(ICSInf,$E81:AF81)<($L8*((1+ICSInf)^(AG$80-YEAR)))),AF81*((1+ICSInf)),AG43*((1+ICSInf)^(AG$80-YEAR))))","v":146.93205090543645},{"$f":"IF(AH43=\"\",IF(($D81+NPV(ICSInf,$E81:AG81)<($L8*((1+ICSInf)^(AH$80-YEAR)))),AG81*((1+ICSInf)),AH43*((1+ICSInf)^(AH$80-YEAR))))","v":150.60535217807237}]
[null,0,"ANDERGROVE - BEACONSFIELD (KERRISDALE)",443,151.90499999999997,155.70262499999998,159.59519062499996,163.58507039062496,167.67469715039056,57.288854859716771,58.721076231209693,60.189103136989935,61.69383071541467,63.236176483300035,27.028985150706081,27.704709779473731,28.397327523960573,29.107260712059585,29.834942229861078,158.54520028654815,162.50883029371181,166.57155105105463,170.73583982733098,175.00423582301423,{"$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$80-YEAR)))","v":34.599386136731702},{"$f":"IF(Z44=\"\",IF(($D82+NPV(ICSInf,$E82:Y82)<($L9*((1+ICSInf)^(Z$80-YEAR)))),Y82*((1+ICSInf)),Z44*((1+ICSInf)^(Z$80-YEAR))))","v":35.464370790149992},{"$f":"IF(AA44=\"\",IF(($D82+NPV(ICSInf,$E82:Z82)<($L9*((1+ICSInf)^(AA$80-YEAR)))),Z82*((1+ICSInf)),AA44*((1+ICSInf)^(AA$80-YEAR))))","v":36.35098005990374},{"$f":"IF(AB44=\"\",IF(($D82+NPV(ICSInf,$E82:AA82)<($L9*((1+ICSInf)^(AB$80-YEAR)))),AA82*((1+ICSInf)),AB44*((1+ICSInf)^(AB$80-YEAR))))","v":37.25975456140133},{"$f":"IF(AC44=\"\",IF(($D82+NPV(ICSInf,$E82:AB82)<($L9*((1+ICSInf)^(AC$80-YEAR)))),AB82*((1+ICSInf)),AC44*((1+ICSInf)^(AC$80-YEAR))))","v":38.191248425436363},{"$f":"IF(AD44=\"\",IF(($D82+NPV(ICSInf,$E82:AC82)<($L9*((1+ICSInf)^(AD$80-YEAR)))),AC82*((1+ICSInf)),AD44*((1+ICSInf)^(AD$80-YEAR))))","v":39.146029636072271},{"$f":"IF(AE44=\"\",IF(($D82+NPV(ICSInf,$E82:AD82)<($L9*((1+ICSInf)^(AE$80-YEAR)))),AD82*((1+ICSInf)),AE44*((1+ICSInf)^(AE$80-YEAR))))","v":40.124680376974077},{"$f":"IF(AF44=\"\",IF(($D82+NPV(ICSInf,$E82:AE82)<($L9*((1+ICSInf)^(AF$80-YEAR)))),AE82*((1+ICSInf)),AF44*((1+ICSInf)^(AF$80-YEAR))))","v":41.127797386398427},{"$f":"IF(AG44=\"\",IF(($D82+NPV(ICSInf,$E82:AF82)<($L9*((1+ICSInf)^(AG$80-YEAR)))),AF82*((1+ICSInf)),AG44*((1+ICSInf)^(AG$80-YEAR))))","v":42.155992321058385},{"$f":"IF(AH44=\"\",IF(($D82+NPV(ICSInf,$E82:AG82)<($L9*((1+ICSInf)^(AH$80-YEAR)))),AG82*((1+ICSInf)),AH44*((1+ICSInf)^(AH$80-YEAR))))","v":43.209892129084842}]
[null,0,"BAKERS CREEK",809,62.524999999999991,64.088124999999991,65.690328124999994,67.332586328124989,69.015900986328106,108.08342657744137,110.78551224187741,113.55515004792433,116.39402879912242,119.30387951910049,109.95286192374608,112.70168347183973,115.51922555863571,118.4072061976016,121.36738635254166,45.128970868081119,46.257195139783136,47.41362501827772,48.598965643734665,49.813939784828023,{"$f":"IF(Y45=\"\",IF(($D83+NPV(ICSInf,$E83:X83))<$L10,MIN(ABS((($G10-$F10)/5)*((1+ICSInf)^(Y$80-YEAR))),ABS((($H10-$G10)/5)*((1+ICSInf)^(Y$80-YEAR))),(($L10-($D83+NPV(ICSInf,$E83:X83)))*((1+ICSInf)^(Y$80-YEAR)))),0),Y45*((1+ICSInf)^(T$80-YEAR)))","v":0},{"$f":"IF(Z45=\"\",IF(($D83+NPV(ICSInf,$E83:Y83)<($L10*((1+ICSInf)^(Z$80-YEAR)))),Y83*((1+ICSInf)),Z45*((1+ICSInf)^(Z$80-YEAR))))","v":0},{"$f":"IF(AA45=\"\",IF(($D83+NPV(ICSInf,$E83:Z83)<($L10*((1+ICSInf)^(AA$80-YEAR)))),Z83*((1+ICSInf)),AA45*((1+ICSInf)^(AA$80-YEAR))))","v":0},{"$f":"IF(AB45=\"\",IF(($D83+NPV(ICSInf,$E83:AA83)<($L10*((1+ICSInf)^(AB$80-YEAR)))),AA83*((1+ICSInf)),AB45*((1+ICSInf)^(AB$80-YEAR))))","v":0},{"$f":"IF(AC45=\"\",IF(($D83+NPV(ICSInf,$E83:AB83)<($L10*((1+ICSInf)^(AC$80-YEAR)))),AB83*((1+ICSInf)),AC45*((1+ICSInf)^(AC$80-YEAR))))","v":0},{"$f":"IF(AD45=\"\",IF(($D83+NPV(ICSInf,$E83:AC83)<($L10*((1+ICSInf)^(AD$80-YEAR)))),AC83*((1+ICSInf)),AD45*((1+ICSInf)^(AD$80-YEAR))))","v":0},{"$f":"IF(AE45=\"\",IF(($D83+NPV(ICSInf,$E83:AD83)<($L10*((1+ICSInf)^(AE$80-YEAR)))),AD83*((1+ICSInf)),AE45*((1+ICSInf)^(AE$80-YEAR))))","v":0},{"$f":"IF(AF45=\"\",IF(($D83+NPV(ICSInf,$E83:AE83)<($L10*((1+ICSInf)^(AF$80-YEAR)))),AE83*((1+ICSInf)),AF45*((1+ICSInf)^(AF$80-YEAR))))","v":0},{"$f":"IF(AG45=\"\",IF(($D83+NPV(ICSInf,$E83:AF83)<($L10*((1+ICSInf)^(AG$80-YEAR)))),AF83*((1+ICSInf)),AG45*((1+ICSInf)^(AG$80-YEAR))))","v":0},{"$f":"IF(AH45=\"\",IF(($D83+NPV(ICSInf,$E83:AG83)<($L10*((1+ICSInf)^(AH$80-YEAR)))),AG83*((1+ICSInf)),AH45*((1+ICSInf)^(AH$80-YEAR))))","v":0}]
[null,0,"EAST MACKAY ",3832,30.749999999999996,31.518749999999997,32.306718749999995,33.114386718749991,33.942246386718736,58.912425645214817,60.38523628634519,61.894867193503813,63.442238873341402,65.028294845174941,51.958631648930137,53.257597440153383,54.589037376157215,55.953763310561143,57.352607393325179,34.737431523457175,35.605867311543598,36.496013994332188,37.408414344190497,38.343624702795253,{"$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$80-YEAR)))","v":39.302215320365129},{"$f":"IF(Z46=\"\",IF(($D84+NPV(ICSInf,$E84:Y84)<($L11*((1+ICSInf)^(Z$80-YEAR)))),Y84*((1+ICSInf)),Z46*((1+ICSInf)^(Z$80-YEAR))))","v":40.284770703374257},{"$f":"IF(AA46=\"\",IF(($D84+NPV(ICSInf,$E84:Z84)<($L11*((1+ICSInf)^(AA$80-YEAR)))),Z84*((1+ICSInf)),AA46*((1+ICSInf)^(AA$80-YEAR))))","v":41.291889970958607},{"$f":"IF(AB46=\"\",IF(($D84+NPV(ICSInf,$E84:AA84)<($L11*((1+ICSInf)^(AB$80-YEAR)))),AA84*((1+ICSInf)),AB46*((1+ICSInf)^(AB$80-YEAR))))","v":42.324187220232567},{"$f":"IF(AC46=\"\",IF(($D84+NPV(ICSInf,$E84:AB84)<($L11*((1+ICSInf)^(AC$80-YEAR)))),AB84*((1+ICSInf)),AC46*((1+ICSInf)^(AC$80-YEAR))))","v":43.38229190073838},{"$f":"IF(AD46=\"\",IF(($D84+NPV(ICSInf,$E84:AC84)<($L11*((1+ICSInf)^(AD$80-YEAR)))),AC84*((1+ICSInf)),AD46*((1+ICSInf)^(AD$80-YEAR))))","v":44.466849198256838},{"$f":"IF(AE46=\"\",IF(($D84+NPV(ICSInf,$E84:AD84)<($L11*((1+ICSInf)^(AE$80-YEAR)))),AD84*((1+ICSInf)),AE46*((1+ICSInf)^(AE$80-YEAR))))","v":45.578520428213253},{"$f":"IF(AF46=\"\",IF(($D84+NPV(ICSInf,$E84:AE84)<($L11*((1+ICSInf)^(AF$80-YEAR)))),AE84*((1+ICSInf)),AF46*((1+ICSInf)^(AF$80-YEAR))))","v":46.71798343891858},{"$f":"IF(AG46=\"\",IF(($D84+NPV(ICSInf,$E84:AF84)<($L11*((1+ICSInf)^(AG$80-YEAR)))),AF84*((1+ICSInf)),AG46*((1+ICSInf)^(AG$80-YEAR))))","v":47.885933024891543},{"$f":"IF(AH46=\"\",IF(($D84+NPV(ICSInf,$E84:AG84)<($L11*((1+ICSInf)^(AH$80-YEAR)))),AG84*((1+ICSInf)),AH46*((1+ICSInf)^(AH$80-YEAR))))","v":49.083081350513829}]
[null,0," EIMEO - RURAL VIEW ",12016,572.76999999999987,587.08924999999988,601.76648124999986,616.81064328124978,632.23090936328106,688.16207436752904,705.36612622671726,723.00027938238509,741.07528636694462,759.60216852611825,536.3810257091576,549.79055135188639,563.53531513568362,577.62369801407556,592.06429046442759,666.83992480072493,683.51092292074293,700.59869599376157,718.11366339360563,736.06650497844566,{"$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$80-YEAR)))","v":124.28905699602038},{"$f":"IF(Z47=\"\",IF(($D85+NPV(ICSInf,$E85:Y85)<($L12*((1+ICSInf)^(Z$80-YEAR)))),Y85*((1+ICSInf)),Z47*((1+ICSInf)^(Z$80-YEAR))))","v":127.39628342092088},{"$f":"IF(AA47=\"\",IF(($D85+NPV(ICSInf,$E85:Z85)<($L12*((1+ICSInf)^(AA$80-YEAR)))),Z85*((1+ICSInf)),AA47*((1+ICSInf)^(AA$80-YEAR))))","v":130.5811905064439},{"$f":"IF(AB47=\"\",IF(($D85+NPV(ICSInf,$E85:AA85)<($L12*((1+ICSInf)^(AB$80-YEAR)))),AA85*((1+ICSInf)),AB47*((1+ICSInf)^(AB$80-YEAR))))","v":133.84572026910499},{"$f":"IF(AC47=\"\",IF(($D85+NPV(ICSInf,$E85:AB85)<($L12*((1+ICSInf)^(AC$80-YEAR)))),AB85*((1+ICSInf)),AC47*((1+ICSInf)^(AC$80-YEAR))))","v":137.19186327583259},{"$f":"IF(AD47=\"\",IF(($D85+NPV(ICSInf,$E85:AC85)<($L12*((1+ICSInf)^(AD$80-YEAR)))),AC85*((1+ICSInf)),AD47*((1+ICSInf)^(AD$80-YEAR))))","v":140.62165985772839},{"$f":"IF(AE47=\"\",IF(($D85+NPV(ICSInf,$E85:AD85)<($L12*((1+ICSInf)^(AE$80-YEAR)))),AD85*((1+ICSInf)),AE47*((1+ICSInf)^(AE$80-YEAR))))","v":144.13720135417159},{"$f":"IF(AF47=\"\",IF(($D85+NPV(ICSInf,$E85:AE85)<($L12*((1+ICSInf)^(AF$80-YEAR)))),AE85*((1+ICSInf)),AF47*((1+ICSInf)^(AF$80-YEAR))))","v":147.74063138802586},{"$f":"IF(AG47=\"\",IF(($D85+NPV(ICSInf,$E85:AF85)<($L12*((1+ICSInf)^(AG$80-YEAR)))),AF85*((1+ICSInf)),AG47*((1+ICSInf)^(AG$80-YEAR))))","v":151.43414717272648},{"$f":"IF(AH47=\"\",IF(($D85+NPV(ICSInf,$E85:AG85)<($L12*((1+ICSInf)^(AH$80-YEAR)))),AG85*((1+ICSInf)),AH47*((1+ICSInf)^(AH$80-YEAR))))","v":155.22000085204462}]
[null,0," MACKAY ",4257,43.86999999999999,44.96674999999999,46.090918749999993,47.243191718749983,48.424271511718729,98.805879231738245,101.2760262125317,103.807926867845,106.4031250395411,109.06320316552963,473.92570079781729,485.77384331776267,497.91818940070669,510.36614413572431,523.12529773911751,885.35915216195986,907.49313096600872,930.18045924015894,953.43497072116293,977.27084498919191,{"$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$80-YEAR)))","v":606.6649646887131},{"$f":"IF(Z48=\"\",IF(($D86+NPV(ICSInf,$E86:Y86)<($L13*((1+ICSInf)^(Z$80-YEAR)))),Y86*((1+ICSInf)),Z48*((1+ICSInf)^(Z$80-YEAR))))","v":621.83158880593089},{"$f":"IF(AA48=\"\",IF(($D86+NPV(ICSInf,$E86:Z86)<($L13*((1+ICSInf)^(AA$80-YEAR)))),Z86*((1+ICSInf)),AA48*((1+ICSInf)^(AA$80-YEAR))))","v":637.37737852607916},{"$f":"IF(AB48=\"\",IF(($D86+NPV(ICSInf,$E86:AA86)<($L13*((1+ICSInf)^(AB$80-YEAR)))),AA86*((1+ICSInf)),AB48*((1+ICSInf)^(AB$80-YEAR))))","v":653.31181298923104},{"$f":"IF(AC48=\"\",IF(($D86+NPV(ICSInf,$E86:AB86)<($L13*((1+ICSInf)^(AC$80-YEAR)))),AB86*((1+ICSInf)),AC48*((1+ICSInf)^(AC$80-YEAR))))","v":669.64460831396173},{"$f":"IF(AD48=\"\",IF(($D86+NPV(ICSInf,$E86:AC86)<($L13*((1+ICSInf)^(AD$80-YEAR)))),AC86*((1+ICSInf)),AD48*((1+ICSInf)^(AD$80-YEAR))))","v":686.38572352181075},{"$f":"IF(AE48=\"\",IF(($D86+NPV(ICSInf,$E86:AD86)<($L13*((1+ICSInf)^(AE$80-YEAR)))),AD86*((1+ICSInf)),AE48*((1+ICSInf)^(AE$80-YEAR))))","v":703.54536660985593},{"$f":"IF(AF48=\"\",IF(($D86+NPV(ICSInf,$E86:AE86)<($L13*((1+ICSInf)^(AF$80-YEAR)))),AE86*((1+ICSInf)),AF48*((1+ICSInf)^(AF$80-YEAR))))","v":721.13400077510232},{"$f":"IF(AG48=\"\",IF(($D86+NPV(ICSInf,$E86:AF86)<($L13*((1+ICSInf)^(AG$80-YEAR)))),AF86*((1+ICSInf)),AG48*((1+ICSInf)^(AG$80-YEAR))))","v":739.16235079447983},{"$f":"IF(AH48=\"\",IF(($D86+NPV(ICSInf,$E86:AG86)<($L13*((1+ICSInf)^(AH$80-YEAR)))),AG86*((1+ICSInf)),AH48*((1+ICSInf)^(AH$80-YEAR))))","v":757.64140956434176}]
[null,0," MACKAY HARBOUR - EAST POINT ",486,70.929999999999993,72.703249999999997,74.520831250000001,76.383852031249987,78.293448332031232,30.84784492446288,31.619041047574456,32.409517073763816,33.219755000607904,34.050248875623097,9.4470239361691153,9.6831995345733421,9.9252795229376751,10.173411511011116,10.427746798786396,41.269256254363654,42.30098766072274,43.358512352240815,44.442475161046836,45.553537040072996,{"$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$80-YEAR)))","v":12.092989329343117},{"$f":"IF(Z49=\"\",IF(($D87+NPV(ICSInf,$E87:Y87)<($L14*((1+ICSInf)^(Z$80-YEAR)))),Y87*((1+ICSInf)),Z49*((1+ICSInf)^(Z$80-YEAR))))","v":12.395314062576695},{"$f":"IF(AA49=\"\",IF(($D87+NPV(ICSInf,$E87:Z87)<($L14*((1+ICSInf)^(AA$80-YEAR)))),Z87*((1+ICSInf)),AA49*((1+ICSInf)^(AA$80-YEAR))))","v":12.70519691414111},{"$f":"IF(AB49=\"\",IF(($D87+NPV(ICSInf,$E87:AA87)<($L14*((1+ICSInf)^(AB$80-YEAR)))),AA87*((1+ICSInf)),AB49*((1+ICSInf)^(AB$80-YEAR))))","v":13.022826836994637},{"$f":"IF(AC49=\"\",IF(($D87+NPV(ICSInf,$E87:AB87)<($L14*((1+ICSInf)^(AC$80-YEAR)))),AB87*((1+ICSInf)),AC49*((1+ICSInf)^(AC$80-YEAR))))","v":13.348397507919502},{"$f":"IF(AD49=\"\",IF(($D87+NPV(ICSInf,$E87:AC87)<($L14*((1+ICSInf)^(AD$80-YEAR)))),AC87*((1+ICSInf)),AD49*((1+ICSInf)^(AD$80-YEAR))))","v":13.682107445617488},{"$f":"IF(AE49=\"\",IF(($D87+NPV(ICSInf,$E87:AD87)<($L14*((1+ICSInf)^(AE$80-YEAR)))),AD87*((1+ICSInf)),AE49*((1+ICSInf)^(AE$80-YEAR))))","v":14.024160131757924},{"$f":"IF(AF49=\"\",IF(($D87+NPV(ICSInf,$E87:AE87)<($L14*((1+ICSInf)^(AF$80-YEAR)))),AE87*((1+ICSInf)),AF49*((1+ICSInf)^(AF$80-YEAR))))","v":14.374764135051871},{"$f":"IF(AG49=\"\",IF(($D87+NPV(ICSInf,$E87:AF87)<($L14*((1+ICSInf)^(AG$80-YEAR)))),AF87*((1+ICSInf)),AG49*((1+ICSInf)^(AG$80-YEAR))))","v":14.734133238428166},{"$f":"IF(AH49=\"\",IF(($D87+NPV(ICSInf,$E87:AG87)<($L14*((1+ICSInf)^(AH$80-YEAR)))),AG87*((1+ICSInf)),AH49*((1+ICSInf)^(AH$80-YEAR))))","v":15.102486569388869}]
[null,0," MARIAN ",2946,199.26,204.2415,209.34753749999999,214.58122593749997,219.94575658593743,48.707123564941391,49.924801654064922,51.172921695416541,52.452244737801948,53.763550856247001,21.25580385638051,21.787198952790018,22.331878926609768,22.890175899775009,23.462430297269389,48.097982109402245,49.300431662137292,50.53294245369073,51.796266015032998,53.091172665408813,{"$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$80-YEAR)))","v":27.209225991022013},{"$f":"IF(Z50=\"\",IF(($D88+NPV(ICSInf,$E88:Y88)<($L15*((1+ICSInf)^(Z$80-YEAR)))),Y88*((1+ICSInf)),Z50*((1+ICSInf)^(Z$80-YEAR))))","v":27.889456640797562},{"$f":"IF(AA50=\"\",IF(($D88+NPV(ICSInf,$E88:Z88)<($L15*((1+ICSInf)^(AA$80-YEAR)))),Z88*((1+ICSInf)),AA50*((1+ICSInf)^(AA$80-YEAR))))","v":28.586693056817499},{"$f":"IF(AB50=\"\",IF(($D88+NPV(ICSInf,$E88:AA88)<($L15*((1+ICSInf)^(AB$80-YEAR)))),AA88*((1+ICSInf)),AB50*((1+ICSInf)^(AB$80-YEAR))))","v":29.301360383237935},{"$f":"IF(AC50=\"\",IF(($D88+NPV(ICSInf,$E88:AB88)<($L15*((1+ICSInf)^(AC$80-YEAR)))),AB88*((1+ICSInf)),AC50*((1+ICSInf)^(AC$80-YEAR))))","v":30.03389439281888},{"$f":"IF(AD50=\"\",IF(($D88+NPV(ICSInf,$E88:AC88)<($L15*((1+ICSInf)^(AD$80-YEAR)))),AC88*((1+ICSInf)),AD50*((1+ICSInf)^(AD$80-YEAR))))","v":30.784741752639349},{"$f":"IF(AE50=\"\",IF(($D88+NPV(ICSInf,$E88:AD88)<($L15*((1+ICSInf)^(AE$80-YEAR)))),AD88*((1+ICSInf)),AE50*((1+ICSInf)^(AE$80-YEAR))))","v":31.554360296455329},{"$f":"IF(AF50=\"\",IF(($D88+NPV(ICSInf,$E88:AE88)<($L15*((1+ICSInf)^(AF$80-YEAR)))),AE88*((1+ICSInf)),AF50*((1+ICSInf)^(AF$80-YEAR))))","v":32.343219303866711},{"$f":"IF(AG50=\"\",IF(($D88+NPV(ICSInf,$E88:AF88)<($L15*((1+ICSInf)^(AG$80-YEAR)))),AF88*((1+ICSInf)),AG50*((1+ICSInf)^(AG$80-YEAR))))","v":33.151799786463378},{"$f":"IF(AH50=\"\",IF(($D88+NPV(ICSInf,$E88:AG88)<($L15*((1+ICSInf)^(AH$80-YEAR)))),AG88*((1+ICSInf)),AH50*((1+ICSInf)^(AH$80-YEAR))))","v":33.980594781124957}]
[null,0," MIRANI ",1232,2.2549999999999999,2.311375,2.3691593749999997,2.4283883593749995,2.4890980683593744,87.904761100537073,90.102380128050498,92.354939631251753,94.663813122033034,97.030408450083868,162.43632823579674,166.49723644169163,170.65966735273392,174.92615903655224,179.29931301246609,100.94638220491829,103.47004176004124,106.05679280404227,108.70821262414333,111.4259179397469,{"$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$80-YEAR)))","v":114.21156588824056},{"$f":"IF(Z51=\"\",IF(($D89+NPV(ICSInf,$E89:Y89)<($L16*((1+ICSInf)^(Z$80-YEAR)))),Y89*((1+ICSInf)),Z51*((1+ICSInf)^(Z$80-YEAR))))","v":117.06685503544657},{"$f":"IF(AA51=\"\",IF(($D89+NPV(ICSInf,$E89:Z89)<($L16*((1+ICSInf)^(AA$80-YEAR)))),Z89*((1+ICSInf)),AA51*((1+ICSInf)^(AA$80-YEAR))))","v":119.99352641133272},{"$f":"IF(AB51=\"\",IF(($D89+NPV(ICSInf,$E89:AA89)<($L16*((1+ICSInf)^(AB$80-YEAR)))),AA89*((1+ICSInf)),AB51*((1+ICSInf)^(AB$80-YEAR))))","v":122.99336457161603},{"$f":"IF(AC51=\"\",IF(($D89+NPV(ICSInf,$E89:AB89)<($L16*((1+ICSInf)^(AC$80-YEAR)))),AB89*((1+ICSInf)),AC51*((1+ICSInf)^(AC$80-YEAR))))","v":126.06819868590642},{"$f":"IF(AD51=\"\",IF(($D89+NPV(ICSInf,$E89:AC89)<($L16*((1+ICSInf)^(AD$80-YEAR)))),AC89*((1+ICSInf)),AD51*((1+ICSInf)^(AD$80-YEAR))))","v":129.21990365305408},{"$f":"IF(AE51=\"\",IF(($D89+NPV(ICSInf,$E89:AD89)<($L16*((1+ICSInf)^(AE$80-YEAR)))),AD89*((1+ICSInf)),AE51*((1+ICSInf)^(AE$80-YEAR))))","v":132.4504012443804},{"$f":"IF(AF51=\"\",IF(($D89+NPV(ICSInf,$E89:AE89)<($L16*((1+ICSInf)^(AF$80-YEAR)))),AE89*((1+ICSInf)),AF51*((1+ICSInf)^(AF$80-YEAR))))","v":135.7616612754899},{"$f":"IF(AG51=\"\",IF(($D89+NPV(ICSInf,$E89:AF89)<($L16*((1+ICSInf)^(AG$80-YEAR)))),AF89*((1+ICSInf)),AG51*((1+ICSInf)^(AG$80-YEAR))))","v":139.15570280737714},{"$f":"IF(AH51=\"\",IF(($D89+NPV(ICSInf,$E89:AG89)<($L16*((1+ICSInf)^(AH$80-YEAR)))),AG89*((1+ICSInf)),AH51*((1+ICSInf)^(AH$80-YEAR))))","v":142.63459537756157}]
[null,0," MOUNT PLEASANT - GLENELLA ",9471,75.849999999999994,77.746249999999989,79.689906249999993,81.68215390624998,83.724207753906228,44.764165943017559,45.883270091593005,47.030351843882826,48.20611063997989,49.411263405979383,80.824538120557989,82.845151573571925,84.916280362911223,87.039187371983999,89.215167056283605,124.40157101135519,127.51161028663904,130.69940054380504,133.96688555740016,137.31605769633515,{"$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$80-YEAR)))","v":103.46224203993556},{"$f":"IF(Z52=\"\",IF(($D90+NPV(ICSInf,$E90:Y90)<($L17*((1+ICSInf)^(Z$80-YEAR)))),Y90*((1+ICSInf)),Z52*((1+ICSInf)^(Z$80-YEAR))))","v":106.04879809093394},{"$f":"IF(AA52=\"\",IF(($D90+NPV(ICSInf,$E90:Z90)<($L17*((1+ICSInf)^(AA$80-YEAR)))),Z90*((1+ICSInf)),AA52*((1+ICSInf)^(AA$80-YEAR))))","v":108.70001804320728},{"$f":"IF(AB52=\"\",IF(($D90+NPV(ICSInf,$E90:AA90)<($L17*((1+ICSInf)^(AB$80-YEAR)))),AA90*((1+ICSInf)),AB52*((1+ICSInf)^(AB$80-YEAR))))","v":111.41751849428745},{"$f":"IF(AC52=\"\",IF(($D90+NPV(ICSInf,$E90:AB90)<($L17*((1+ICSInf)^(AC$80-YEAR)))),AB90*((1+ICSInf)),AC52*((1+ICSInf)^(AC$80-YEAR))))","v":114.20295645664463},{"$f":"IF(AD52=\"\",IF(($D90+NPV(ICSInf,$E90:AC90)<($L17*((1+ICSInf)^(AD$80-YEAR)))),AC90*((1+ICSInf)),AD52*((1+ICSInf)^(AD$80-YEAR))))","v":117.05803036806073},{"$f":"IF(AE52=\"\",IF(($D90+NPV(ICSInf,$E90:AD90)<($L17*((1+ICSInf)^(AE$80-YEAR)))),AD90*((1+ICSInf)),AE52*((1+ICSInf)^(AE$80-YEAR))))","v":119.98448112726223},{"$f":"IF(AF52=\"\",IF(($D90+NPV(ICSInf,$E90:AE90)<($L17*((1+ICSInf)^(AF$80-YEAR)))),AE90*((1+ICSInf)),AF52*((1+ICSInf)^(AF$80-YEAR))))","v":122.98409315544377},{"$f":"IF(AG52=\"\",IF(($D90+NPV(ICSInf,$E90:AF90)<($L17*((1+ICSInf)^(AG$80-YEAR)))),AF90*((1+ICSInf)),AG52*((1+ICSInf)^(AG$80-YEAR))))","v":126.05869548432986},{"$f":"IF(AH52=\"\",IF(($D90+NPV(ICSInf,$E90:AG90)<($L17*((1+ICSInf)^(AH$80-YEAR)))),AG90*((1+ICSInf)),AH52*((1+ICSInf)^(AH$80-YEAR))))","v":129.21016287143809}]
[null,0," NORTH MACKAY - CREMORNE ",6889,30.749999999999996,31.518749999999997,32.306718749999995,33.114386718749991,33.942246386718736,44.532227259374984,45.645532940859361,46.786671264380836,47.95633804599035,49.155246497140112,32.539749113471395,33.35324284130818,34.187073912340885,35.041750760149398,35.917794529153142,{"$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$80-YEAR)))))","v":103.32159119797518},105.90463097792455,108.55224675237267,111.26605292118198,114.04770424421152,{"$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$80-YEAR)))","v":41.653629912181849},{"$f":"IF(Z53=\"\",IF(($D91+NPV(ICSInf,$E91:Y91)<($L18*((1+ICSInf)^(Z$80-YEAR)))),Y91*((1+ICSInf)),Z53*((1+ICSInf)^(Z$80-YEAR))))","v":42.694970659986389},{"$f":"IF(AA53=\"\",IF(($D91+NPV(ICSInf,$E91:Z91)<($L18*((1+ICSInf)^(AA$80-YEAR)))),Z91*((1+ICSInf)),AA53*((1+ICSInf)^(AA$80-YEAR))))","v":43.762344926486044},{"$f":"IF(AB53=\"\",IF(($D91+NPV(ICSInf,$E91:AA91)<($L18*((1+ICSInf)^(AB$80-YEAR)))),AA91*((1+ICSInf)),AB53*((1+ICSInf)^(AB$80-YEAR))))","v":44.856403549648192},{"$f":"IF(AC53=\"\",IF(($D91+NPV(ICSInf,$E91:AB91)<($L18*((1+ICSInf)^(AC$80-YEAR)))),AB91*((1+ICSInf)),AC53*((1+ICSInf)^(AC$80-YEAR))))","v":45.977813638389392},{"$f":"IF(AD53=\"\",IF(($D91+NPV(ICSInf,$E91:AC91)<($L18*((1+ICSInf)^(AD$80-YEAR)))),AC91*((1+ICSInf)),AD53*((1+ICSInf)^(AD$80-YEAR))))","v":47.127258979349122},{"$f":"IF(AE53=\"\",IF(($D91+NPV(ICSInf,$E91:AD91)<($L18*((1+ICSInf)^(AE$80-YEAR)))),AD91*((1+ICSInf)),AE53*((1+ICSInf)^(AE$80-YEAR))))","v":48.305440453832844},{"$f":"IF(AF53=\"\",IF(($D91+NPV(ICSInf,$E91:AE91)<($L18*((1+ICSInf)^(AF$80-YEAR)))),AE91*((1+ICSInf)),AF53*((1+ICSInf)^(AF$80-YEAR))))","v":49.513076465178663},{"$f":"IF(AG53=\"\",IF(($D91+NPV(ICSInf,$E91:AF91)<($L18*((1+ICSInf)^(AG$80-YEAR)))),AF91*((1+ICSInf)),AG53*((1+ICSInf)^(AG$80-YEAR))))","v":50.750903376808125},{"$f":"IF(AH53=\"\",IF(($D91+NPV(ICSInf,$E91:AG91)<($L18*((1+ICSInf)^(AH$80-YEAR)))),AG91*((1+ICSInf)),AH53*((1+ICSInf)^(AH$80-YEAR))))","v":52.019675961228323}]
[null,0," OORALEA - PAGET ",3405,44.28,45.387,46.521674999999995,47.684716874999992,48.876834796874988,129.18984678891599,132.41959295863887,135.73008278260485,139.12333485216993,142.60141822347418,44.873363696803303,45.995197789223376,47.145077733953961,48.323704677302807,49.531797294235382,55.22360908857295,56.60419931578727,58.019304298681952,59.469786906149004,60.956531578802718,{"$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$80-YEAR))))","v":0}]
[null,0," RICHMOND ",314,209.71499999999997,214.95787499999997,220.33182187499997,225.84011742187494,231.48612035742181,57.752732227001928,59.19655053267698,60.676464295993895,62.193375903393736,63.748210300978577,240.63669304075219,246.65261036677097,252.81892562594024,259.13939876658873,265.61788373575348,224.16034871974503,229.76435743773862,235.5084663736821,241.39617803302417,247.43108248384974,{"$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$80-YEAR)))","v":253.61685954594594},{"$f":"IF(Z55=\"\",IF(($D93+NPV(ICSInf,$E93:Y93)<($L20*((1+ICSInf)^(Z$80-YEAR)))),Y93*((1+ICSInf)),Z55*((1+ICSInf)^(Z$80-YEAR))))","v":259.95728103459459},{"$f":"IF(AA55=\"\",IF(($D93+NPV(ICSInf,$E93:Z93)<($L20*((1+ICSInf)^(AA$80-YEAR)))),Z93*((1+ICSInf)),AA55*((1+ICSInf)^(AA$80-YEAR))))","v":266.45621306045945},{"$f":"IF(AB55=\"\",IF(($D93+NPV(ICSInf,$E93:AA93)<($L20*((1+ICSInf)^(AB$80-YEAR)))),AA93*((1+ICSInf)),AB55*((1+ICSInf)^(AB$80-YEAR))))","v":273.11761838697089},{"$f":"IF(AC55=\"\",IF(($D93+NPV(ICSInf,$E93:AB93)<($L20*((1+ICSInf)^(AC$80-YEAR)))),AB93*((1+ICSInf)),AC55*((1+ICSInf)^(AC$80-YEAR))))","v":279.94555884664516},{"$f":"IF(AD55=\"\",IF(($D93+NPV(ICSInf,$E93:AC93)<($L20*((1+ICSInf)^(AD$80-YEAR)))),AC93*((1+ICSInf)),AD55*((1+ICSInf)^(AD$80-YEAR))))","v":286.94419781781124},{"$f":"IF(AE55=\"\",IF(($D93+NPV(ICSInf,$E93:AD93)<($L20*((1+ICSInf)^(AE$80-YEAR)))),AD93*((1+ICSInf)),AE55*((1+ICSInf)^(AE$80-YEAR))))","v":294.11780276325652},{"$f":"IF(AF55=\"\",IF(($D93+NPV(ICSInf,$E93:AE93)<($L20*((1+ICSInf)^(AF$80-YEAR)))),AE93*((1+ICSInf)),AF55*((1+ICSInf)^(AF$80-YEAR))))","v":301.47074783233791},{"$f":"IF(AG55=\"\",IF(($D93+NPV(ICSInf,$E93:AF93)<($L20*((1+ICSInf)^(AG$80-YEAR)))),AF93*((1+ICSInf)),AG55*((1+ICSInf)^(AG$80-YEAR))))","v":309.00751652814631},{"$f":"IF(AH55=\"\",IF(($D93+NPV(ICSInf,$E93:AG93)<($L20*((1+ICSInf)^(AH$80-YEAR)))),AG93*((1+ICSInf)),AH55*((1+ICSInf)^(AH$80-YEAR))))","v":316.73270444134994}]
[null,0," SARINA ",3404,63.139999999999993,64.718499999999992,66.336462499999996,67.994874062499989,69.69474591406248,73.52456271469724,75.362676782564677,77.246743702128782,79.177912294681988,81.15736010204904,196.8129986701899,201.73332363694462,206.77665672786824,211.94607314606492,217.24472497471658,214.06571049925319,219.41735326173449,224.90278709327785,230.52535677060982,236.28849068987503,{"$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$80-YEAR)))","v":242.19570295712188},{"$f":"IF(Z56=\"\",IF(($D94+NPV(ICSInf,$E94:Y94)<($L21*((1+ICSInf)^(Z$80-YEAR)))),Y94*((1+ICSInf)),Z56*((1+ICSInf)^(Z$80-YEAR))))","v":248.2505955310499},{"$f":"IF(AA56=\"\",IF(($D94+NPV(ICSInf,$E94:Z94)<($L21*((1+ICSInf)^(AA$80-YEAR)))),Z94*((1+ICSInf)),AA56*((1+ICSInf)^(AA$80-YEAR))))","v":254.45686041932612},{"$f":"IF(AB56=\"\",IF(($D94+NPV(ICSInf,$E94:AA94)<($L21*((1+ICSInf)^(AB$80-YEAR)))),AA94*((1+ICSInf)),AB56*((1+ICSInf)^(AB$80-YEAR))))","v":260.81828192980925},{"$f":"IF(AC56=\"\",IF(($D94+NPV(ICSInf,$E94:AB94)<($L21*((1+ICSInf)^(AC$80-YEAR)))),AB94*((1+ICSInf)),AC56*((1+ICSInf)^(AC$80-YEAR))))","v":267.33873897805444},{"$f":"IF(AD56=\"\",IF(($D94+NPV(ICSInf,$E94:AC94)<($L21*((1+ICSInf)^(AD$80-YEAR)))),AC94*((1+ICSInf)),AD56*((1+ICSInf)^(AD$80-YEAR))))","v":274.02220745250577},{"$f":"IF(AE56=\"\",IF(($D94+NPV(ICSInf,$E94:AD94)<($L21*((1+ICSInf)^(AE$80-YEAR)))),AD94*((1+ICSInf)),AE56*((1+ICSInf)^(AE$80-YEAR))))","v":280.87276263881841},{"$f":"IF(AF56=\"\",IF(($D94+NPV(ICSInf,$E94:AE94)<($L21*((1+ICSInf)^(AF$80-YEAR)))),AE94*((1+ICSInf)),AF56*((1+ICSInf)^(AF$80-YEAR))))","v":287.89458170478883},{"$f":"IF(AG56=\"\",IF(($D94+NPV(ICSInf,$E94:AF94)<($L21*((1+ICSInf)^(AG$80-YEAR)))),AF94*((1+ICSInf)),AG56*((1+ICSInf)^(AG$80-YEAR))))","v":295.09194624740854},{"$f":"IF(AH56=\"\",IF(($D94+NPV(ICSInf,$E94:AG94)<($L21*((1+ICSInf)^(AH$80-YEAR)))),AG94*((1+ICSInf)),AH56*((1+ICSInf)^(AH$80-YEAR))))","v":302.46924490359373}]
[null,0," SHOAL POINT - BUCASIA ",6015,143.70499999999998,147.29762499999998,150.98006562499998,154.75456726562496,158.62343144726557,373.6532193481932,382.99454983189804,392.56941357769546,402.3836489171378,412.44324014006622,626.65258776588462,642.31890246003172,658.37687502153244,674.83629689707072,691.70720431949758,572.12846620258097,586.43167785764547,601.09246980408659,616.11978154918882,631.52277608791837,{"$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$80-YEAR)))","v":647.31084549011632},{"$f":"IF(Z57=\"\",IF(($D95+NPV(ICSInf,$E95:Y95)<($L22*((1+ICSInf)^(Z$80-YEAR)))),Y95*((1+ICSInf)),Z57*((1+ICSInf)^(Z$80-YEAR))))","v":663.49361662736919},{"$f":"IF(AA57=\"\",IF(($D95+NPV(ICSInf,$E95:Z95)<($L22*((1+ICSInf)^(AA$80-YEAR)))),Z95*((1+ICSInf)),AA57*((1+ICSInf)^(AA$80-YEAR))))","v":680.08095704305333},{"$f":"IF(AB57=\"\",IF(($D95+NPV(ICSInf,$E95:AA95)<($L22*((1+ICSInf)^(AB$80-YEAR)))),AA95*((1+ICSInf)),AB57*((1+ICSInf)^(AB$80-YEAR))))","v":697.08298096912961},{"$f":"IF(AC57=\"\",IF(($D95+NPV(ICSInf,$E95:AB95)<($L22*((1+ICSInf)^(AC$80-YEAR)))),AB95*((1+ICSInf)),AC57*((1+ICSInf)^(AC$80-YEAR))))","v":714.51005549335775},{"$f":"IF(AD57=\"\",IF(($D95+NPV(ICSInf,$E95:AC95)<($L22*((1+ICSInf)^(AD$80-YEAR)))),AC95*((1+ICSInf)),AD57*((1+ICSInf)^(AD$80-YEAR))))","v":732.37280688069166},{"$f":"IF(AE57=\"\",IF(($D95+NPV(ICSInf,$E95:AD95)<($L22*((1+ICSInf)^(AE$80-YEAR)))),AD95*((1+ICSInf)),AE57*((1+ICSInf)^(AE$80-YEAR))))","v":750.68212705270889},{"$f":"IF(AF57=\"\",IF(($D95+NPV(ICSInf,$E95:AE95)<($L22*((1+ICSInf)^(AF$80-YEAR)))),AE95*((1+ICSInf)),AF57*((1+ICSInf)^(AF$80-YEAR))))","v":769.44918022902652},{"$f":"IF(AG57=\"\",IF(($D95+NPV(ICSInf,$E95:AF95)<($L22*((1+ICSInf)^(AG$80-YEAR)))),AF95*((1+ICSInf)),AG57*((1+ICSInf)^(AG$80-YEAR))))","v":788.68540973475217},{"$f":"IF(AH57=\"\",IF(($D95+NPV(ICSInf,$E95:AG95)<($L22*((1+ICSInf)^(AH$80-YEAR)))),AG95*((1+ICSInf)),AH57*((1+ICSInf)^(AH$80-YEAR))))","v":808.40254497812089}]
[null,0," SLADE POINT ",3976,33.209999999999994,34.040249999999993,34.891256249999998,35.763537656249994,36.657626097656234,11.82887286577148,12.124594687415767,12.42770955460116,12.738402293466187,13.056862350802842,6.2980159574460766,6.4554663563822281,6.6168530152917837,6.7822743406740775,6.9518311991909298,0.59380224826422523,0.60864730447083082,0.62386348708260164,0.63946007425966667,0.65544657611615831,{"$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$80-YEAR)))","v":0.67183274051906217},{"$f":"IF(Z58=\"\",IF(($D96+NPV(ICSInf,$E96:Y96)<($L23*((1+ICSInf)^(Z$80-YEAR)))),Y96*((1+ICSInf)),Z58*((1+ICSInf)^(Z$80-YEAR))))","v":0.68862855903203868},{"$f":"IF(AA58=\"\",IF(($D96+NPV(ICSInf,$E96:Z96)<($L23*((1+ICSInf)^(AA$80-YEAR)))),Z96*((1+ICSInf)),AA58*((1+ICSInf)^(AA$80-YEAR))))","v":0.70584427300783958},{"$f":"IF(AB58=\"\",IF(($D96+NPV(ICSInf,$E96:AA96)<($L23*((1+ICSInf)^(AB$80-YEAR)))),AA96*((1+ICSInf)),AB58*((1+ICSInf)^(AB$80-YEAR))))","v":0.72349037983303555},{"$f":"IF(AC58=\"\",IF(($D96+NPV(ICSInf,$E96:AB96)<($L23*((1+ICSInf)^(AC$80-YEAR)))),AB96*((1+ICSInf)),AC58*((1+ICSInf)^(AC$80-YEAR))))","v":0.74157763932886134},{"$f":"IF(AD58=\"\",IF(($D96+NPV(ICSInf,$E96:AC96)<($L23*((1+ICSInf)^(AD$80-YEAR)))),AC96*((1+ICSInf)),AD58*((1+ICSInf)^(AD$80-YEAR))))","v":0.7601170803120828},{"$f":"IF(AE58=\"\",IF(($D96+NPV(ICSInf,$E96:AD96)<($L23*((1+ICSInf)^(AE$80-YEAR)))),AD96*((1+ICSInf)),AE58*((1+ICSInf)^(AE$80-YEAR))))","v":0.77912000731988484},{"$f":"IF(AF58=\"\",IF(($D96+NPV(ICSInf,$E96:AE96)<($L23*((1+ICSInf)^(AF$80-YEAR)))),AE96*((1+ICSInf)),AF58*((1+ICSInf)^(AF$80-YEAR))))","v":0.7985980075028819},{"$f":"IF(AG58=\"\",IF(($D96+NPV(ICSInf,$E96:AF96)<($L23*((1+ICSInf)^(AG$80-YEAR)))),AF96*((1+ICSInf)),AG58*((1+ICSInf)^(AG$80-YEAR))))","v":0.81856295769045384},{"$f":"IF(AH58=\"\",IF(($D96+NPV(ICSInf,$E96:AG96)<($L23*((1+ICSInf)^(AH$80-YEAR)))),AG96*((1+ICSInf)),AH58*((1+ICSInf)^(AH$80-YEAR))))","v":0.83902703163271508}]
[null,{"$f":"B24","v":0}," SOUTH MACKAY ",7645,15.17,15.549249999999999,15.937981249999998,16.336430781249998,16.744841550781246,0,0,0,0,0,-14.957787898934432,-15.331732596407793,-15.715025911317987,-16.107901559100934,-16.510599098078462,-16.923364075530419,-17.346448177418679,-17.780109381854146,-18.2246121164005,-18.680227419310508,{"$f":"IF(Y59=\"\",IF(($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$80-YEAR)))","v":19.147233104793269},{"$f":"IF(Z59=\"\",IF(($D97+NPV(ICSInf,$E97:Y97)<($L24*((1+ICSInf)^(Z$80-YEAR)))),Y97*((1+ICSInf)),Z59*((1+ICSInf)^(Z$80-YEAR))))","v":19.625913932413098},{"$f":"IF(AA59=\"\",IF(($D97+NPV(ICSInf,$E97:Z97)<($L24*((1+ICSInf)^(AA$80-YEAR)))),Z97*((1+ICSInf)),AA59*((1+ICSInf)^(AA$80-YEAR))))","v":20.116561780723423},{"$f":"IF(AB59=\"\",IF(($D97+NPV(ICSInf,$E97:AA97)<($L24*((1+ICSInf)^(AB$80-YEAR)))),AA97*((1+ICSInf)),AB59*((1+ICSInf)^(AB$80-YEAR))))","v":20.619475825241505},{"$f":"IF(AC59=\"\",IF(($D97+NPV(ICSInf,$E97:AB97)<($L24*((1+ICSInf)^(AC$80-YEAR)))),AB97*((1+ICSInf)),AC59*((1+ICSInf)^(AC$80-YEAR))))","v":21.13496272087254},{"$f":"IF(AD59=\"\",IF(($D97+NPV(ICSInf,$E97:AC97)<($L24*((1+ICSInf)^(AD$80-YEAR)))),AC97*((1+ICSInf)),AD59*((1+ICSInf)^(AD$80-YEAR))))","v":21.663336788894352},{"$f":"IF(AE59=\"\",IF(($D97+NPV(ICSInf,$E97:AD97)<($L24*((1+ICSInf)^(AE$80-YEAR)))),AD97*((1+ICSInf)),AE59*((1+ICSInf)^(AE$80-YEAR))))","v":22.204920208616709},{"$f":"IF(AF59=\"\",IF(($D97+NPV(ICSInf,$E97:AE97)<($L24*((1+ICSInf)^(AF$80-YEAR)))),AE97*((1+ICSInf)),AF59*((1+ICSInf)^(AF$80-YEAR))))","v":22.760043213832127},{"$f":"IF(AG59=\"\",IF(($D97+NPV(ICSInf,$E97:AF97)<($L24*((1+ICSInf)^(AG$80-YEAR)))),AF97*((1+ICSInf)),AG59*((1+ICSInf)^(AG$80-YEAR))))","v":23.329044294177926},{"$f":"IF(AH59=\"\",IF(($D97+NPV(ICSInf,$E97:AG97)<($L24*((1+ICSInf)^(AH$80-YEAR)))),AG97*((1+ICSInf)),AH59*((1+ICSInf)^(AH$80-YEAR))))","v":23.912270401532371}]
[null,0," WALKERSTON ",3176,104.55,107.16374999999999,109.84284374999999,112.58891484374998,115.40363771484371,18.787033375048821,19.25670920942504,19.738126939660667,20.23158011315218,20.737369615980985,81.34937278367849,83.383107103270447,85.46768478085221,87.604376900373495,89.794486322882847,47.80108098527014,48.996108009901882,50.221010710149436,51.476535977903168,52.763449377350739,{"$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$80-YEAR)))","v":54.0825356117845},{"$f":"IF(Z60=\"\",IF(($D98+NPV(ICSInf,$E98:Y98)<($L25*((1+ICSInf)^(Z$80-YEAR)))),Y98*((1+ICSInf)),Z60*((1+ICSInf)^(Z$80-YEAR))))","v":55.434599002079111},{"$f":"IF(AA60=\"\",IF(($D98+NPV(ICSInf,$E98:Z98)<($L25*((1+ICSInf)^(AA$80-YEAR)))),Z98*((1+ICSInf)),AA60*((1+ICSInf)^(AA$80-YEAR))))","v":56.820463977131084},{"$f":"IF(AB60=\"\",IF(($D98+NPV(ICSInf,$E98:AA98)<($L25*((1+ICSInf)^(AB$80-YEAR)))),AA98*((1+ICSInf)),AB60*((1+ICSInf)^(AB$80-YEAR))))","v":58.240975576559357},{"$f":"IF(AC60=\"\",IF(($D98+NPV(ICSInf,$E98:AB98)<($L25*((1+ICSInf)^(AC$80-YEAR)))),AB98*((1+ICSInf)),AC60*((1+ICSInf)^(AC$80-YEAR))))","v":59.696999965973333},{"$f":"IF(AD60=\"\",IF(($D98+NPV(ICSInf,$E98:AC98)<($L25*((1+ICSInf)^(AD$80-YEAR)))),AC98*((1+ICSInf)),AD60*((1+ICSInf)^(AD$80-YEAR))))","v":61.189424965122662},{"$f":"IF(AE60=\"\",IF(($D98+NPV(ICSInf,$E98:AD98)<($L25*((1+ICSInf)^(AE$80-YEAR)))),AD98*((1+ICSInf)),AE60*((1+ICSInf)^(AE$80-YEAR))))","v":62.71916058925072},{"$f":"IF(AF60=\"\",IF(($D98+NPV(ICSInf,$E98:AE98)<($L25*((1+ICSInf)^(AF$80-YEAR)))),AE98*((1+ICSInf)),AF60*((1+ICSInf)^(AF$80-YEAR))))","v":64.287139603981984},{"$f":"IF(AG60=\"\",IF(($D98+NPV(ICSInf,$E98:AF98)<($L25*((1+ICSInf)^(AG$80-YEAR)))),AF98*((1+ICSInf)),AG60*((1+ICSInf)^(AG$80-YEAR))))","v":65.894318094081527},{"$f":"IF(AH60=\"\",IF(($D98+NPV(ICSInf,$E98:AG98)<($L25*((1+ICSInf)^(AH$80-YEAR)))),AG98*((1+ICSInf)),AH60*((1+ICSInf)^(AH$80-YEAR))))","v":67.541676046433565}]
[null,0," WEST MACKAY ",6387,39.769999999999996,40.764249999999997,41.78335624999999,42.827940156249987,43.89863866015623,38.037944117382793,38.988892720317367,39.963615038325294,40.96270541428342,41.986773049640512,53.795552969851904,55.140441794098201,56.518952838950653,57.931926659924407,59.380224826422527,27.314903420154359,27.997776005658213,28.697720405799672,29.415163415944665,30.150542501343274,{"$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$80-YEAR)))","v":30.904306063876856},{"$f":"IF(Z61=\"\",IF(($D99+NPV(ICSInf,$E99:Y99)<($L26*((1+ICSInf)^(Z$80-YEAR)))),Y99*((1+ICSInf)),Z61*((1+ICSInf)^(Z$80-YEAR))))","v":31.676913715473773},{"$f":"IF(AA61=\"\",IF(($D99+NPV(ICSInf,$E99:Z99)<($L26*((1+ICSInf)^(AA$80-YEAR)))),Z99*((1+ICSInf)),AA61*((1+ICSInf)^(AA$80-YEAR))))","v":32.468836558360614},{"$f":"IF(AB61=\"\",IF(($D99+NPV(ICSInf,$E99:AA99)<($L26*((1+ICSInf)^(AB$80-YEAR)))),AA99*((1+ICSInf)),AB61*((1+ICSInf)^(AB$80-YEAR))))","v":33.280557472319629},{"$f":"IF(AC61=\"\",IF(($D99+NPV(ICSInf,$E99:AB99)<($L26*((1+ICSInf)^(AC$80-YEAR)))),AB99*((1+ICSInf)),AC61*((1+ICSInf)^(AC$80-YEAR))))","v":34.112571409127618},{"$f":"IF(AD61=\"\",IF(($D99+NPV(ICSInf,$E99:AC99)<($L26*((1+ICSInf)^(AD$80-YEAR)))),AC99*((1+ICSInf)),AD61*((1+ICSInf)^(AD$80-YEAR))))","v":34.965385694355803},{"$f":"IF(AE61=\"\",IF(($D99+NPV(ICSInf,$E99:AD99)<($L26*((1+ICSInf)^(AE$80-YEAR)))),AD99*((1+ICSInf)),AE61*((1+ICSInf)^(AE$80-YEAR))))","v":35.839520336714692},{"$f":"IF(AF61=\"\",IF(($D99+NPV(ICSInf,$E99:AE99)<($L26*((1+ICSInf)^(AF$80-YEAR)))),AE99*((1+ICSInf)),AF61*((1+ICSInf)^(AF$80-YEAR))))","v":36.735508345132558},{"$f":"IF(AG61=\"\",IF(($D99+NPV(ICSInf,$E99:AF99)<($L26*((1+ICSInf)^(AG$80-YEAR)))),AF99*((1+ICSInf)),AG61*((1+ICSInf)^(AG$80-YEAR))))","v":37.653896053760867},{"$f":"IF(AH61=\"\",IF(($D99+NPV(ICSInf,$E99:AG99)<($L26*((1+ICSInf)^(AH$80-YEAR)))),AG99*((1+ICSInf)),AH61*((1+ICSInf)^(AH$80-YEAR))))","v":38.595243455104885}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":32,"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,{"$f":"'Navigation Pane'!C2","v":"Mackay Regional Council"}]
[null,{"$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":0},{"$f":"'Catchment Demand - Water Supply'!C8","v":"Mackay"},{"$f":"VLOOKUP(C10,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":2300.1545775112877},0,{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":4308649.5545941442},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":4308649.5545941442},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":4308649.5545941442},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":4308649.5545941442},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)*$D10","v":4308649.5545941442},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":4309109.5855096467},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":4309109.5855096467},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":4309109.5855096467},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":4309109.5855096467},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)*$D10","v":4309109.5855096467},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":4308649.5545941442},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":4308649.5545941442},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":4308649.5545941442},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":4308649.5545941442},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)*$D10","v":4308649.5545941442},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":4309109.5855096467},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":4309109.5855096467},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":4309109.5855096467},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":4309109.5855096467},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)*$D10","v":4309109.5855096467}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":0},{"$f":"'Catchment Demand - Water Supply'!C9","v":"Sarina"},{"$f":"VLOOKUP(C11,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":4141.7425043501426},0,{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)*$D11","v":617119.63314817124},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":617947.98164904118},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":617947.98164904118},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":617947.98164904118},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":617947.98164904118},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)*$D11","v":617947.98164904118}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":0},{"$f":"'Catchment Demand - Water Supply'!C10","v":"Mirani"},{"$f":"VLOOKUP(C12,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":3297.9974868737709},0,{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":560659.57276854105},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":560659.57276854105},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":560659.57276854105},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":560659.57276854105},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)*$D12","v":560659.57276854105},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":399717.29540910106},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":399717.29540910106},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":399717.29540910106},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":399717.29540910106},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)*$D12","v":399717.29540910106},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":546807.98332367127},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":546807.98332367127},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":546807.98332367127},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":546807.98332367127},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)*$D12","v":546807.98332367127},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":336395.74366112461},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":336395.74366112461},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":336395.74366112461},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":336395.74366112461},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)*$D12","v":336395.74366112461}]
[null,{"$f":"'Catchment Demand - Water Supply'!B11","v":0},{"$f":"'Catchment Demand - Water Supply'!C11","v":0},{"$f":"VLOOKUP(C13,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#N/A"}},0,{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":{"$error":"#N/A"}},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)*$D13","v":{"$error":"#N/A"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C14,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D14","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C15,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D15","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C16,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D16","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C17,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D17","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C18,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D18","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C19,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D19","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C20,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D20","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C21,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D21","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C22,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D22","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C23,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D23","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C24,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D24","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C25,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D25","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C26,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D26","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C27,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D27","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C28,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D28","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C29,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D29","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C30,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D30","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C31,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D31","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C32,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D32","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C33,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D33","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C34,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D34","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C35,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D35","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C36,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D36","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C37,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D37","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C38,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D38","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(C39,'Summary Cost Schedule'!$C$10:$J$13,8,FALSE)","v":{"$error":"#REF!"}},0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)*$D39","v":{"$error":"#REF!"}}]
[null,null,null,"Total CF",{"$f":"SUM(E10:E39)","v":0},{"$f":"SUM(F10:F39)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[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":0},{"$f":"'Catchment Demand - Water Supply'!C8","v":"Mackay"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":1873.2},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":1873.2},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":1873.2},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":1873.2},{"$f":"(('Catchment Demand - Water Supply'!$E8-'Catchment Demand - Water Supply'!$D8)/5)","v":1873.2},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":1873.4},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":1873.4},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":1873.4},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":1873.4},{"$f":"(('Catchment Demand - Water Supply'!$F8-'Catchment Demand - Water Supply'!$E8)/5)","v":1873.4},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":1873.2},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":1873.2},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":1873.2},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":1873.2},{"$f":"(('Catchment Demand - Water Supply'!$G8-'Catchment Demand - Water Supply'!$F8)/5)","v":1873.2},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":1873.4},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":1873.4},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":1873.4},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":1873.4},{"$f":"(('Catchment Demand - Water Supply'!$H8-'Catchment Demand - Water Supply'!$G8)/5)","v":1873.4},{"$f":"IF(ABS(SUM(E48:Y48)-('Catchment Demand - Water Supply'!H8-'Catchment Demand - Water Supply'!D8)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B9","v":0},{"$f":"'Catchment Demand - Water Supply'!C9","v":"Sarina"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$E9-'Catchment Demand - Water Supply'!$D9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$F9-'Catchment Demand - Water Supply'!$E9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$G9-'Catchment Demand - Water Supply'!$F9)/5)","v":149},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":149.19999999999999},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":149.19999999999999},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":149.19999999999999},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":149.19999999999999},{"$f":"(('Catchment Demand - Water Supply'!$H9-'Catchment Demand - Water Supply'!$G9)/5)","v":149.19999999999999},{"$f":"IF(ABS(SUM(E49:Y49)-('Catchment Demand - Water Supply'!H9-'Catchment Demand - Water Supply'!D9)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B10","v":0},{"$f":"'Catchment Demand - Water Supply'!C10","v":"Mirani"},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":170},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":170},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":170},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":170},{"$f":"(('Catchment Demand - Water Supply'!$E10-'Catchment Demand - Water Supply'!$D10)/5)","v":170},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":121.2},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":121.2},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":121.2},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":121.2},{"$f":"(('Catchment Demand - Water Supply'!$F10-'Catchment Demand - Water Supply'!$E10)/5)","v":121.2},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":165.8},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":165.8},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":165.8},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":165.8},{"$f":"(('Catchment Demand - Water Supply'!$G10-'Catchment Demand - Water Supply'!$F10)/5)","v":165.8},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":102},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":102},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":102},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":102},{"$f":"(('Catchment Demand - Water Supply'!$H10-'Catchment Demand - Water Supply'!$G10)/5)","v":102},{"$f":"IF(ABS(SUM(E50:Y50)-('Catchment Demand - Water Supply'!H10-'Catchment Demand - Water Supply'!D10)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!B11","v":0},{"$f":"'Catchment Demand - Water Supply'!C11","v":0},null,0,{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$E11-'Catchment Demand - Water Supply'!$D11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$F11-'Catchment Demand - Water Supply'!$E11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$G11-'Catchment Demand - Water Supply'!$F11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":0},{"$f":"(('Catchment Demand - Water Supply'!$H11-'Catchment Demand - Water Supply'!$G11)/5)","v":0},{"$f":"IF(ABS(SUM(E51:Y51)-('Catchment Demand - Water Supply'!H11-'Catchment Demand - Water Supply'!D11)<1),\"\",\"ERROR\")","v":""}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E52:Y52)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E53:Y53)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E54:Y54)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E55:Y55)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E56:Y56)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E57:Y57)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E58:Y58)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E59:Y59)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E60:Y60)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E61:Y61)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E62:Y62)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E63:Y63)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E64:Y64)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E65:Y65)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E66:Y66)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E67:Y67)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E68:Y68)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E69:Y69)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E70:Y70)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E71:Y71)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E72:Y72)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E73:Y73)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E74:Y74)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E75:Y75)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E76:Y76)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Catchment Demand - Water Supply'!#REF!","v":{"$error":"#REF!"}},null,0,{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"(('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)/5)","v":{"$error":"#REF!"}},{"$f":"IF(ABS(SUM(E77:Y77)-('Catchment Demand - Water Supply'!#REF!-'Catchment Demand - Water Supply'!#REF!)<1),\"\",\"ERROR\")","v":{"$error":"#REF!"}}]
[null,null,"Total Growth in Demand",null,{"$f":"SUM(E48:E77)","v":0},{"$f":"SUM(F48:F77)","v":{"$error":"#REF!"}},{"$f":"SUM(G48:G77)","v":{"$error":"#REF!"}},{"$f":"SUM(H48:H77)","v":{"$error":"#REF!"}},{"$f":"SUM(I48:I77)","v":{"$error":"#REF!"}},{"$f":"SUM(J48:J77)","v":{"$error":"#REF!"}},{"$f":"SUM(K48:K77)","v":{"$error":"#REF!"}},{"$f":"SUM(L48:L77)","v":{"$error":"#REF!"}},{"$f":"SUM(M48:M77)","v":{"$error":"#REF!"}},{"$f":"SUM(N48:N77)","v":{"$error":"#REF!"}},{"$f":"SUM(O48:O77)","v":{"$error":"#REF!"}},{"$f":"SUM(P48:P77)","v":{"$error":"#REF!"}},{"$f":"SUM(Q48:Q77)","v":{"$error":"#REF!"}},{"$f":"SUM(R48:R77)","v":{"$error":"#REF!"}},{"$f":"SUM(S48:S77)","v":{"$error":"#REF!"}},{"$f":"SUM(T48:T77)","v":{"$error":"#REF!"}},{"$f":"SUM(U48:U77)","v":{"$error":"#REF!"}},{"$f":"SUM(V48:V77)","v":{"$error":"#REF!"}},{"$f":"SUM(W48:W77)","v":{"$error":"#REF!"}},{"$f":"SUM(X48:X77)","v":{"$error":"#REF!"}},{"$f":"SUM(Y48:Y77)","v":{"$error":"#REF!"}}]

{"sheet":"Reference Sheet","index":33,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":true,"merged":[[4,1,4,4],[13,1,13,4],[24,1,24,4]]}
[]
[null,"References Used throughout the Model"]
[]
[]
[null,"General Financial Inputs"]
[]
[null," WACC Options",null,null,"WACC1"]
[null,null,null,null,"WACC2"]
[]
[null,"DCF Calculation",null,null,"Yes"]
[null,null,null,null,"No"]
[]
[]
[null,"Trunk Assets"]
[]
[null,"Asset Type",null,null,"Active"]
[null,null,null,null,"Passive"]
[]
[null,"Allocation options - Existing",null,null,{"$f":"\"\"","v":""}]
[null,null,null,null,"y"]
[]
[null,"Allocation Options - FUTURE",null,null,{"$f":"\"\"","v":""}]
[null,null,null,null,"y"]
[]
[null,"Unit Rates"]
[]
[null,"Water Unit Rate Asset Types",null,null,{"$f":"'Unit Rates - Water'!C7","v":"Water Asset Type 1"}]
[null,null,null,null,{"$f":"'Unit Rates - Water'!F7","v":"Water Asset Type 2"}]
[]
[null,"Sewer Unit Rate Asset Types",null,null,{"$f":"'Unit Rates - Sewer'!TYPE1","v":"Sewer Asset Type 1"}]
[null,null,null,null,{"$f":"'Unit Rates - Sewer'!G7","v":"Sewer Asset Type 2"}]
[]
[null,"Road Unit Rate Asset Types",null,null,{"$f":"'Unit Rates - Transport'!TYPE1","v":"Road Asset Type 1"}]
[null,null,null,null,{"$f":"'Unit Rates - Transport'!TYPE2","v":"Road Asset Type 2"}]
[]
[null,"Stormwater Water Unit Rate Asset Types",null,null,{"$f":"'Unit Rates - Stormwater'!TYPE1","v":"SW Asset Type 1"}]
[null,null,null,null,{"$f":"'Unit Rates - Stormwater'!TYPE2","v":"SW Asset Type 2"}]
[]
[null,"Land Valuation Type",null,null,"Location"]
[null,null,null,null,"Landuse"]

{"sheet":"Sheet1","index":34,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}